Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $179k initial cash invested.
-16.84%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,502
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$6,020
Mortgage P&I
108%
$3,779
Property Taxes
7%
$228
Home Insurance
8%
$269
HOA
2%
$63
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern* Kings* Pools* Parks*3mins to YMCA | $4,626 | $195 | 3 | 2.5 | 0.58 mi |
Dreamy Newly Built Modern Home | $3,511 | $148 | 3 | 2 | 0.17 mi |
Fantastic Location. Pet-Friendly. Hot-Tub. Free E-bikes. Quiet Neighborhood. | $6,643 | $280 | 3 | 2 | 0.26 mi |
Spacious 3-Bedroom Home - 5 star rating | $2,467 | $104 | 3 | 2 | 0.34 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