Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.82% first-year return on $77,850 initial cash invested.
-2.82%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$3,032
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,215
Mortgage P&I
46%
$1,406
Property Taxes
8%
$249
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Greenway Place 3BR-2BT | $2,412 | $122 | 3 | 2 | 0.35 mi |
Elegant 3 Bedroom homewith pool | $3,025 | $153 | 3 | 2 | 0.43 mi |
Safe, Broadmoor Haven | Spacious w/ King Bed | $4,350 | $220 | 3 | 2 | 0.45 mi |
In Broadmoor on Greenway Retreat | $2,768 | $140 | 3 | 2 | 0.45 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