Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.94% first-year return on $129k initial cash invested.
-7.94%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$3,994
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,994
Total Expenses
$4,848
Mortgage P&I
63%
$2,509
Property Taxes
6%
$234
Home Insurance
4%
$175
HOA
0%
$13
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Guest House on Grant | $5,109 | $323 | 4 | 2 | 0.49 mi |
Charming 5BR Retreat in Columbia – Prime Location! | $2,357 | $149 | 5 | 3 | 1.18 mi |
Modern Comfort – 3BR/2BA House Close to Everything | $1,597 | $101 | 3 | 2 | 1.29 mi |
Cozy SW Retreat – Perfect for Football & Families | $3,575 | $226 | 3 | 2 | 0.81 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