Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $211k initial cash invested.
-14.97%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$5,443
Rent
-$2,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,443
Total Expenses
$8,071
Mortgage P&I
81%
$4,417
Property Taxes
13%
$730
Home Insurance
6%
$311
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,361
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Private Beach Hot Tub Pool & Game Room | $5,075 | $355 | 4 | 3 | 0.16 mi |
Peaceful Paradise -Spacious, w/Pool,Sleeps 14, BBQ | $7,448 | $521 | 4 | 3 | 0.25 mi |
Executive Home in Plano | $1,901 | $133 | 4 | 3 | 0.55 mi |
WOW! Custom 4/3 Single Story 2850 sf Luxury Home | $3,989 | $279 | 4 | 3 | 0.65 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