Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $196k initial cash invested.
-17.3%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,041
Rent
-$2,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$6,869
Mortgage P&I
104%
$4,183
Property Taxes
11%
$435
Home Insurance
8%
$303
HOA
0%
$8
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Village Setting | $4,207 | $266 | 3 | 2 | 4.04 mi |
11 Drift | $4,381 | $277 | 3 | 2 | 4.14 mi |
Serene 3-Bedroom Lakeside Home | $3,780 | $239 | 3 | 1.5 | 2.19 mi |
Winter Lakefront Retreat-Cozy Fireplace-Sleeps 8 | $10,819 | $684 | 3 | 1 | 3.81 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