Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.46% first-year return on $210k initial cash invested.
-21.46%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,843
Rent
-$3,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,155
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,843
Total Expenses
$6,603
Mortgage P&I
155%
$4,410
Property Taxes
17%
$496
Home Insurance
12%
$332
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet, Design-Forward Retreat • Sauna + Full Gym | $3,654 | $273 | 3 | 2.5 | 0.95 mi |
Urban Historic Home | $3,212 | $240 | 3 | 2.5 | 3.21 mi |
B-Still Lofts in Downtown | $3,386 | $253 | 3 | 2 | 3.13 mi |
Neighborhood Charmer | $2,650 | $198 | 3 | 2.5 | 1.62 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