Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $135k initial cash invested.
-11.54%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$3,732
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,732
Total Expenses
$5,033
Mortgage P&I
71%
$2,645
Property Taxes
9%
$338
Home Insurance
5%
$186
HOA
2%
$73
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot tub + Firepit + Sandia Views | $3,974 | $278 | 4 | 3 | 0.98 mi |
Panorama Heights ~Peaceful Vistas~walking trails | $4,660 | $326 | 4 | 3.5 | 1.06 mi |
Spacious & Family-Friendly Rio Rancho Getaway | $3,074 | $215 | 4 | 2.5 | 1.85 mi |
Poolside & Hot Tub Lounging: Luxe Rio Rancho Home | $8,863 | $620 | 4 | 3.5 | 1.9 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