Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.58% first-year return on $154k initial cash invested.
-13.58%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$3,850
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,179
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,850
Total Expenses
$5,590
Mortgage P&I
80%
$3,096
Property Taxes
9%
$356
Home Insurance
6%
$215
HOA
2%
$75
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Luxury Home WPool & Jacuzzi | $7,388 | $368 | 4 | 3 | 0.74 mi |
Las Cruces Home w/ Mountain Views & Private Pool! | $5,400 | $269 | 4 | 2.5 | 0.38 mi |
Walk in the Park: NEW HotTub/ Pets /Sonoma Golf | $4,417 | $220 | 3 | 3.5 | 0.73 mi |
Spacious & Warm Home, Great Area, MT Views | $3,252 | $162 | 3 | 2.5 | 0.3 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