Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.25% first-year return on $58,047 initial cash invested.
-10.25%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$1,697
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,047
Downpayment
20%
$38,140
Closing costs
1%
$1,907
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,697
Total Expenses
$2,193
Mortgage P&I
57%
$961
Property Taxes
21%
$349
Home Insurance
4%
$68
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nice Villa 2 Bedroom Apartment | $1,752 | $80 | 2 | 2 | 0.55 mi |
Private parking/Cozy stay+wifi | $1,599 | $73 | 2 | 1 | 0.54 mi |
Large parking lot/sleeps 8 | $1,927 | $88 | 2 | 1 | 0.54 mi |
Lovely Villa 2-1 | $1,533 | $70 | 2 | 1 | 0.6 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