Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.05% first-year return on $71,550 initial cash invested.
-0.05%
Cash On Cash
6.78%
Cap Rate
1.09
DSCR
$2,984
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $2,987 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,987
Mortgage P&I
44%
$1,325
Property Taxes
4%
$130
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Nine House | $2,753 | $181 | 3 | 2 | 0.03 mi |
Glen Canyon Base Camp-walking distance to downtown | $3,437 | $226 | 3 | 2 | 0.06 mi |
Walk to Downtown: Page Hideaway w/ Patio | $3,148 | $207 | 3 | 2 | 0.1 mi |
Birch Street Bungalow | $3,422 | $225 | 3 | 2 | 0.18 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