Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.85% first-year return on $150k initial cash invested.
-6.85%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$5,899
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,899
Total Expenses
$6,755
Mortgage P&I
49%
$2,917
Property Taxes
10%
$574
Home Insurance
4%
$210
HOA
4%
$222
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,475
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous Oasis W/ Hot Tub, Pool & Private Theater | $11,770 | $545 | 3 | 1.5 | 2.44 mi |
Secluded 4bed/2ba Bungalow with Amazing Outdoor Sp | $4,686 | $217 | 4 | 2 | 4.79 mi |
Paradise Cave | $5,572 | $258 | 3 | 2 | 3.99 mi |
Your Home Away from Home. Heated Pool & Hot tub | $6,500 | $301 | 3 | 2.5 | 2.46 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