Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.7% first-year return on $136k initial cash invested.
-7.7%
Cash On Cash
4.31%
Cap Rate
0.75
DSCR
$4,636
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,633
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$5,511
Mortgage P&I
59%
$2,715
Property Taxes
7%
$346
Home Insurance
4%
$205
HOA
0%
$21
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Home Away from Home. Heated Pool & Hot tub | $6,063 | $302 | 3 | 2.5 | 1.21 mi |
Paradise Cave | $5,179 | $258 | 3 | 2 | 2.25 mi |
Secluded 4bed/2ba Bungalow with Amazing Outdoor Sp | $4,437 | $221 | 4 | 2 | 1.61 mi |
Landing | Incredible 2BD, Courtyard, Gym | $3,051 | $152 | 2 | 2 | 1.97 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