Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $197k initial cash invested.
-20.74%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$3,581
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,581
Total Expenses
$6,993
Mortgage P&I
117%
$4,188
Property Taxes
22%
$781
Home Insurance
9%
$306
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
That 1 Lodge: Your Cozy Mountain Retreat | $4,423 | $393 | 3 | 3 | 0.25 mi |
Serene 3BR Lakeview Dog Friendly | Fireplace | $3,534 | $314 | 3 | 3 | 0.27 mi |
Pup-Friendly Cabin w/ Theater | $3,230 | $287 | 3 | 3 | 0.59 mi |
Family Friendly A-Frame, In The Trees- Spa & AC | $4,569 | $406 | 3 | 3 | 0.61 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