Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.15% first-year return on $72,096 initial cash invested.
-0.15%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$3,267
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$3,276
Mortgage P&I
40%
$1,292
Property Taxes
9%
$298
Home Insurance
3%
$100
HOA
1%
$17
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Rest Haven - High Point | $2,772 | $136 | 3 | 2 | 0.63 mi |
Specials! 3bd|2.5 bth Home 1 King & 2 Queen for 6 | $11,820 | $580 | 3 | 2 | 0.66 mi |
Bent Trace hideaway | $2,486 | $122 | 3 | 2.5 | 0.67 mi |
Peacehouse 3 Bedroom Home | $2,364 | $116 | 3 | 1.5 | 0.7 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