Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $203k initial cash invested.
-18.16%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$4,187
Rent
-$3,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,821
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,187
Total Expenses
$7,262
Mortgage P&I
102%
$4,282
Property Taxes
15%
$641
Home Insurance
7%
$298
HOA
1%
$32
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,047
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oly's Hideaway | $3,424 | $201 | 3 | 2 | 0.78 mi |
Casa Barnart newly renovated 3 bed 2 bath | $4,446 | $261 | 3 | 2 | 0.84 mi |
Panoramic lakefront home, Kayak, Fishing, Stargaze | $5,331 | $313 | 3 | 2 | 0.91 mi |
Secluded Lake House with Private Dock | $7,137 | $419 | 4 | 2.5 | 0.74 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