Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $112k initial cash invested.
-13.24%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,497
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,497
Total Expenses
$3,735
Mortgage P&I
84%
$2,086
Property Taxes
10%
$239
Home Insurance
6%
$147
HOA
3%
$64
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Greensprings Resort- 4 bedrooms sleeps 12 | $2,649 | $311 | 4 | 4 | 1.11 mi |
Greensprings Resort- 4 bedrooms sleeps 12 | $2,615 | $307 | 4 | 4 | 1.13 mi |
Tranquil Garden Escape – Peace & Privacy | $2,606 | $306 | 4 | 4 | 1.18 mi |
4BR Williamsburg Retreat – Pool, Tennis & BBQ | $2,478 | $291 | 4 | 4 | 1.47 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