Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.36% first-year return on $130k initial cash invested.
-10.36%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$3,475
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,039
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,475
Total Expenses
$4,596
Mortgage P&I
72%
$2,515
Property Taxes
7%
$229
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great home 4 bedroom house, pet friendly! | $3,602 | $191 | 4 | 2 | 1.41 mi |
Home away from home. | $3,168 | $168 | 4 | 2 | 1.44 mi |
The lovely home - Full remodel | $3,055 | $162 | 3 | 2 | 0.83 mi |
Beautiful Spacious home with gourmet kitchen! | $2,942 | $156 | 3 | 2 | 1.32 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