Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.26% first-year return on $103k initial cash invested.
-6.26%
Cash On Cash
5.35%
Cap Rate
0.84
DSCR
$3,930
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $4,469 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,930
Total Expenses
$4,469
Mortgage P&I
59%
$2,322
Property Taxes
3%
$109
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private 2BR Cabin w/Hot Tub*Great Location*Sleep 6 | $3,451 | $183 | 2 | 2 | 0.03 mi |
Mountain Seclusion | $4,394 | $233 | 2 | 2 | 0.17 mi |
Leconte Lookout - Stunning Views - Hot Tub - Games | $4,469 | $237 | 2 | 2 | 0.22 mi |
Doin' All Right - Cabin on a 2-acre oasis. | $5,186 | $275 | 2 | 2 | 0.24 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