Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $251k initial cash invested.
-14.18%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$6,551
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$227k
Closing costs
1%
$11,368
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$6,551
Total Expenses
$9,514
Mortgage P&I
87%
$5,696
Property Taxes
4%
$262
Home Insurance
6%
$411
HOA
0%
$0
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The President's Oasis | $4,907 | $218 | 2 | 2.5 | 0.05 mi |
Historic Retreat with 2 King Suites | $7,293 | $324 | 2 | 2 | 0.1 mi |
The Inns - Spacious 2 Bedroom - Downtown | $6,550 | $291 | 2 | 2 | 0.1 mi |
The Inns - 2BR / 2BA - Downtown Gem! | $7,248 | $322 | 2 | 2 | 0.1 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