Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.88% first-year return on $80,370 initial cash invested.
-3.88%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$3,356
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,370
Downpayment
20%
$59,400
Closing costs
1%
$2,970
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$3,616
Mortgage P&I
44%
$1,476
Property Taxes
11%
$380
Home Insurance
3%
$104
HOA
1%
$46
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Florissant's Old Town Inn (3BR) | $6,464 | $322 | 3 | 2 | 3.26 mi |
Suite Adventures (Whole House) | $5,621 | $280 | 3 | 2 | 3.5 mi |
Charming 3br/2b Ranch sleeps 5 | $2,931 | $146 | 3 | 1.5 | 2.88 mi |
Cozy 3BR Ranch in Florissant | $3,373 | $168 | 3 | 1 | 2.22 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