Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.82% first-year return on $150k initial cash invested.
-2.82%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$5,796
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,012
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,796
Total Expenses
$6,149
Mortgage P&I
51%
$2,945
Property Taxes
4%
$219
Home Insurance
4%
$203
HOA
0%
$0
Property Management
15%
$869
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,449
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakeside Orange Farmhouse | $6,016 | $341 | 4 | 2 | 0.81 mi |
Sleeps 8, pool, hot tub & BBQ grill | $4,957 | $281 | 4 | 2 | 0.92 mi |
Unique Hideaway Family Retreat | $7,198 | $408 | 4 | 2 | 1.7 mi |
AN OASIS IN THE DESERT | $4,569 | $259 | 4 | 2.5 | 1.37 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