Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.05% first-year return on $63,990 initial cash invested.
-1.05%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$2,589
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$2,645
Mortgage P&I
45%
$1,164
Property Taxes
6%
$161
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Brick Ranch Home owned by an Army Soldier! | $3,294 | $190 | 3 | 2 | 0.29 mi |
Spacious Home Away From Home | $1,526 | $88 | 3 | 2 | 0.72 mi |
Freedom Ranch | $2,635 | $152 | 3 | 2 | 0.77 mi |
Welcome to Grandpa's House | $1,994 | $115 | 3 | 1 | 0.46 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