Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.44% first-year return on $127k initial cash invested.
-12.44%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$3,256
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$4,575
Mortgage P&I
81%
$2,652
Property Taxes
5%
$156
Home Insurance
6%
$182
HOA
1%
$23
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy Home in Quiet Neighborhood | $2,289 | $114 | 3 | 2 | 1.14 mi |
Greenbelt Retreat • Huge Private Yard • Family & G | $4,256 | $212 | 3 | 2 | 1.28 mi |
Restful Meadows | $3,995 | $199 | 3 | 2 | 1.44 mi |
Bungalow Style home with resort like backyard!!! | $5,119 | $255 | 3 | 2 | 1.44 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