Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.02% first-year return on $121k initial cash invested.
-12.02%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,664
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,664
Total Expenses
$4,880
Mortgage P&I
63%
$2,292
Property Taxes
18%
$666
Home Insurance
4%
$162
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House of your dream | $4,494 | $197 | 3 | 2.5 | 1.67 mi |
Comfortable Home | 4 BD | 3 BA | 6 TVs | Bar | $5,635 | $247 | 4 | 2.5 | 2.61 mi |
Modern Comfort | 4 Bd | 3 Ba | 4 TV | Bar | $6,593 | $289 | 4 | 2.5 | 2.63 mi |
Haley’s Hollow -Movie Theater - Bonfire- | $4,289 | $188 | 3 | 2 | 1.69 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