Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.55% first-year return on $140k initial cash invested.
-20.55%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,075
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,814
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,075
Total Expenses
$4,474
Mortgage P&I
142%
$2,937
Property Taxes
13%
$275
Home Insurance
13%
$266
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
High Style Bohemian Zen Retreat, Saltwater Pool | $5,223 | $318 | 3 | 3.5 | 0.26 mi |
Serene Majestic Views & Walkable to Virtually All! | $4,468 | $272 | 3 | 2 | 0.14 mi |
Renovated Palm Springs Retreat: 2 Bed 2 Bath, Study, Private Pool, Amazing View | $4,139 | $252 | 3 | 2 | 0.37 mi |
Spectacular views inside and outside! | $2,661 | $162 | 3 | 2.5 | 0.41 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