Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $108k initial cash invested.
-13.23%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$2,185
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,185
Total Expenses
$3,373
Mortgage P&I
92%
$2,013
Property Taxes
6%
$130
Home Insurance
6%
$140
HOA
2%
$42
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Essential Modern Hidden Gem | $2,414 | $147 | 3 | 2.5 | 0.15 mi |
Stunning & Spacious Luxury Home | $2,727 | $166 | 3 | 2.5 | 0.53 mi |
Casa Adela • Relax & Unwind at Golf Course Getaway | $2,349 | $143 | 3 | 2.5 | 0.72 mi |
Luxurious/ Gated 3BR Oasis home Pet Friendly | $2,497 | $152 | 3 | 2 | 0.14 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