Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $81,924 initial cash invested.
-12.64%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$2,036
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,924
Downpayment
20%
$60,880
Closing costs
1%
$3,044
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$2,899
Mortgage P&I
73%
$1,476
Property Taxes
17%
$342
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated & Spacious 2 BR w/Free WiFi | $2,172 | $140 | 2 | 1 | 0.54 mi |
Immaculate Charming Duplex-1Unit | $1,505 | $97 | 2 | 1 | 0.59 mi |
Immaculate and Cozy Duplex Unit2 | $2,404 | $155 | 2 | 1 | 0.6 mi |
Peaceful and creative 70s-inspired oasis | $1,815 | $117 | 2 | 1 | 0.71 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