Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $73,560 initial cash invested.
-10.98%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$1,947
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$1,947
Total Expenses
$2,620
Mortgage P&I
61%
$1,188
Property Taxes
21%
$413
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home w Mountain Views • 10 minutes to SUN BOWL | $2,743 | $127 | 3 | 2 | 0.4 mi |
The JAM! 4 BEDROOM! CENTRAL! | $1,987 | $92 | 4 | 2 | 0.71 mi |
Red Door Cottage at Manhattan Heights El Paso | $1,965 | $91 | 3 | 2 | 0.76 mi |
Jane’s Place | $2,376 | $110 | 3 | 1.5 | 0.47 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