Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $191k initial cash invested.
-22.63%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,061
Rent
-$3,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,221
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,061
Total Expenses
$6,656
Mortgage P&I
136%
$4,163
Property Taxes
20%
$604
Home Insurance
10%
$298
HOA
4%
$123
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Summerlin Townhome,BEDROOM downstairs/Loft UP with STRIP&CITY VIEWS!!! | $4,266 | $165 | 3 | 3 | 1.06 mi |
Stunning Resort Style Home near Red Rock. | $5,067 | $196 | 3 | 2.5 | 0.61 mi |
Modern Summerlin Gem | EV Charger | 1-Story | $5,688 | $220 | 3 | 2.5 | 0.68 mi |
House-Modern Oasis in Summerlin near The Strip | $3,464 | $134 | 3 | 2.5 | 1.01 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