Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.94% first-year return on $91,143 initial cash invested.
-12.94%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$2,263
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,143
Downpayment
20%
$69,660
Closing costs
1%
$3,483
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,263
Total Expenses
$3,246
Mortgage P&I
77%
$1,742
Property Taxes
13%
$295
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy home in heart of Grandin | $2,508 | $97 | 3 | 2 | 2.01 mi |
The perfect family retreat | $2,663 | $103 | 3 | 1.5 | 1.49 mi |
Spring Valley Lake - Upper | $1,862 | $72 | 3 | 1 | 0.71 mi |
Spring Valley Lake - Lower | $2,017 | $78 | 3 | 1 | 0.76 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