Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $148k initial cash invested.
-16.23%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$3,331
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,331
Total Expenses
$5,328
Mortgage P&I
93%
$3,108
Property Taxes
12%
$402
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautifully Renovated Sleeps 8 in Medford | $5,021 | $262 | 3 | 2.5 | 0.41 mi |
Lighthouse-Themed, Fastest WiFi, 2 King Beds Home | $3,200 | $167 | 2 | 2 | 0.32 mi |
Serenity-Themed, Fastest WiFi, 2 King Beds Home | $3,047 | $159 | 2 | 2.5 | 0.29 mi |
Aviator-Themed, Fastest WiFi, 2 King Beds Home | $2,779 | $145 | 2 | 2.5 | 0.38 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