Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.53% first-year return on $125k initial cash invested.
-9.53%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$3,481
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$96,160
Closing costs
1%
$4,808
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,481
Total Expenses
$4,473
Mortgage P&I
68%
$2,352
Property Taxes
8%
$281
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Home, Yard & 3 Car Garage 4/3 - #5204 | $6,315 | $346 | 4 | 2.5 | 0.91 mi |
Work & Play-In-One:Charming Style Meet Modern Vibe | $5,822 | $319 | 4 | 2.5 | 1.72 mi |
Monopoly Park Family House | $4,453 | $244 | 4 | 2 | 1.46 mi |
Olympia Estates w/ Hottub | $3,249 | $178 | 3 | 2.5 | 0.91 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality