Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $111k initial cash invested.
-14.75%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$3,028
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $4,392 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$3,028
Total Expenses
$4,392
Mortgage P&I
85%
$2,581
Property Taxes
4%
$136
Home Insurance
6%
$175
HOA
2%
$47
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bearly Hidden: Peaceful Creekside Escape - Hot Tub | $4,739 | $190 | 1 | 2.5 | 0.08 mi |
Mountain Views and rustic charm Sleeps 6 Hot Tub, Firepit, Pool Table | $4,839 | $194 | 1 | 2.5 | 0.47 mi |
Luxury Cabin | Hot Tub + Views | Couples Retreat | $7,483 | $300 | 1 | 2.5 | 0.64 mi |
Mountain Modern Couples Retreat Hot-Tub Views | $8,156 | $327 | 1 | 2.5 | 0.73 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