Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $220k initial cash invested.
-16.41%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$4,678
Rent
-$3,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$187k
Closing costs
1%
$9,348
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,678
Total Expenses
$7,690
Mortgage P&I
100%
$4,656
Property Taxes
8%
$372
Home Insurance
7%
$332
HOA
2%
$84
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish 4BR3B｜Office & Study｜Private Patio E#42144 | $5,998 | $232 | 4 | 3 | 0.27 mi |
Modern 4BR3B｜Office & Study｜Flexible Lease G#42144 | $6,386 | $247 | 4 | 3 | 0.28 mi |
4B Black Oak Family Haven M#42144 | $6,877 | $266 | 4 | 3 | 0.35 mi |
California Style and comfort! | $6,412 | $248 | 4 | 3 | 0.36 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