Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $219k initial cash invested.
-22.63%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,953
Rent
-$4,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,953
Total Expenses
$7,088
Mortgage P&I
158%
$4,661
Property Taxes
22%
$664
Home Insurance
12%
$346
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Retreat House | $4,177 | $327 | 3 | 2 | 4.16 mi |
Lakefront Luxury: Private Lake Access, Near Skiing | $7,333 | $574 | 3 | 4.5 | 3.41 mi |
Cozy Country Cottage. | $1,865 | $146 | 3 | 1.5 | 4.29 mi |
Lake access Cabin near trails & spring | $3,884 | $304 | 2 | 2 | 4.6 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