Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $198k initial cash invested.
-19.06%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,776
Rent
-$3,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,776
Total Expenses
$6,928
Mortgage P&I
111%
$4,190
Property Taxes
17%
$648
Home Insurance
7%
$278
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish 4BR Home | Near Airport, Arena & Outlets | $4,687 | $335 | 4 | 3 | 0.61 mi |
Spacious 4BR Retreat near Airport & SilverLakes | $4,925 | $352 | 4 | 3 | 0.64 mi |
New house/Warm single layer/4BD/Fully equipped | $4,827 | $345 | 4 | 2 | 0.62 mi |
Pool house near the airport | $4,813 | $344 | 3 | 2.5 | 0.37 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