Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.68% first-year return on $85,929 initial cash invested.
-0.68%
Cash On Cash
6.1%
Cap Rate
1.05
DSCR
$3,030
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,030
Total Expenses
$3,079
Mortgage P&I
47%
$1,426
Property Taxes
2%
$71
Home Insurance
3%
$103
HOA
1%
$25
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 4BR | Game Room | Fire Pit | $4,966 | $314 | 4 | 2 | 1.78 mi |
Modern house weekly discount and monthly | $2,831 | $179 | 4 | 2 | 2.3 mi |
Dixieland Delight/ Your entertainment destination | $2,325 | $147 | 3 | 2 | 1.39 mi |
Modern Duplex for Families | $1,882 | $119 | 3 | 2 | 1.41 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