Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $357k initial cash invested.
-19.5%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$7,205
Rent
-$5,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$318k
Closing costs
1%
$15,880
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,205
Total Expenses
$13,013
Mortgage P&I
109%
$7,882
Property Taxes
16%
$1,117
Home Insurance
8%
$556
HOA
0%
$0
Property Management
15%
$1,081
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,801
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
@ Marbella Lane - Modern Refreshing Home | $8,161 | $344 | 3 | 2 | 0.07 mi |
@ Marbella Lane - Modern Refreshing Home | $9,561 | $403 | 3 | 2 | 0.07 mi |
Comfy Townhouse Near Starbucks, Safeway & Shops | $8,304 | $350 | 3 | 2.5 | 0.51 mi |
Cozy House 4BR/3BA with Laundry & Garage Parking | $7,639 | $322 | 4 | 3 | 0.66 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