Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.16% first-year return on $53,679 initial cash invested.
-4.16%
Cash On Cash
5.54%
Cap Rate
0.89
DSCR
$2,183
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,183
Total Expenses
$2,369
Mortgage P&I
40%
$884
Property Taxes
17%
$378
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Cozy Cottage | $3,508 | $146 | 3 | 2 | 0.46 mi |
Spacious 3 Bedroom, 2 bathroom home with parking. | $3,268 | $136 | 3 | 2 | 0.71 mi |
Stylish, centrally located 2-bedroom cottage | $3,148 | $131 | 2 | 1 | 0.42 mi |
HumbleAbode for onthego workers | $2,163 | $90 | 3 | 1 | 0.22 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