Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $59,250 initial cash invested.
-4.66%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$1,984
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$1,984
Total Expenses
$2,214
Mortgage P&I
57%
$1,132
Property Taxes
3%
$51
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean - Brand New Renovated House | $1,476 | $77 | 2 | 1 | 1.49 mi |
Cozy 2Bed/2Bath close to Main Street | $1,629 | $85 | 2 | 2 | 0.57 mi |
Doc's Corner | $2,644 | $138 | 2 | 2 | 0.99 mi |
The Sequoias | $2,836 | $148 | 2 | 1.5 | 1.3 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