Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.92% first-year return on $101k initial cash invested.
-2.92%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$4,488
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$4,734
Mortgage P&I
44%
$1,973
Property Taxes
11%
$473
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Farmhouse Walkable To Amenities! | $4,983 | $256 | 3 | 2 | 0.38 mi |
Renovated Oasis w/ Tranquil Vibe | $3,777 | $194 | 3 | 2 | 0.67 mi |
Home w/pool 5 mins from River | $6,210 | $319 | 3 | 2.5 | 0.42 mi |
Fully Remodeled Home with Serenity | $3,446 | $177 | 3 | 2 | 0.53 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