Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5% first-year return on $79,509 initial cash invested.
-5%
Cash On Cash
5.28%
Cap Rate
0.86
DSCR
$2,965
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $3,296 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,965
Total Expenses
$3,296
Mortgage P&I
51%
$1,500
Property Taxes
9%
$267
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Book it and Love it! HGTV Looking Home | $3,646 | $162 | 3 | 2 | 0.19 mi |
Our Happy Place #4 | $3,331 | $148 | 3 | 2 | 0.1 mi |
1 Mi to Applegate Park Zoo: Pet-Friendly Home | $4,862 | $216 | 3 | 2 | 0.53 mi |
Work Crew Friendly Home | $4,547 | $202 | 4 | 3 | 0.6 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