Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $178k initial cash invested.
-13.96%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$4,786
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,328
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,786
Total Expenses
$6,856
Mortgage P&I
74%
$3,542
Property Taxes
15%
$727
Home Insurance
5%
$262
HOA
1%
$29
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Colonial Home (Executive or Family Rental) | $4,302 | $208 | 4 | 2.5 | 2.01 mi |
#1 LUX 4 Bed, Private Yard W/ Pickleball+ B-ball | $7,487 | $362 | 4 | 2.5 | 2.3 mi |
Spacious Farmhouse with Breakfast - Ella's Place | $2,813 | $136 | 4 | 2 | 1.77 mi |
Cozy Walnut Home | $6,846 | $331 | 5 | 3.5 | 2.54 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