Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $169k initial cash invested.
-16.09%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$3,385
Rent
-$2,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,385
Total Expenses
$5,649
Mortgage P&I
101%
$3,410
Property Taxes
11%
$373
Home Insurance
7%
$242
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Modern Luxury Apartment - Beaumont | $4,620 | $245 | 3 | 3.5 | 6.22 mi |
Beautiful 4 bedroom, 3 bath in golf community | $5,167 | $274 | 4 | 3 | 4.61 mi |
Chelsea Home | $3,036 | $161 | 4 | 3 | 5.46 mi |
5BR, 3BA w/ huge back deck, Great Neighborhood! | $3,319 | $176 | 5 | 3 | 6.7 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