Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16% first-year return on $147k initial cash invested.
-16%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,423
Rent
-$1,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,129
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,423
Total Expenses
$6,379
Mortgage P&I
67%
$2,977
Property Taxes
15%
$662
Home Insurance
5%
$219
HOA
9%
$398
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool/Spa-Location-Basketball-GameRoom-Specials ask | $7,350 | $537 | 3 | 3 | 2.08 mi |
Modern Bliss: Heated Pool, EV Charger, Game Room | $5,530 | $404 | 3 | 3 | 2.3 mi |
RELAX: Saltwater Pool & Spa, Pool Table, Darts | $1,766 | $129 | 3 | 3 | 1.48 mi |
New! Stunning Modern Desert Retreat | $7,638 | $558 | 4 | 4.5 | 2.22 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