Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $113k initial cash invested.
-19.57%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,672
Rent
-$1,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,672
Total Expenses
$5,519
Mortgage P&I
58%
$2,137
Property Taxes
24%
$880
Home Insurance
4%
$149
HOA
16%
$590
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Work & Relax｜Spacious 4BR3B｜Office & Study E#42195 | $5,833 | $223 | 4 | 3 | 1.23 mi |
Balanced Living 4BR3B｜Relaxation Ready G#42195 | $5,572 | $213 | 4 | 3 | 1.24 mi |
Tranquil Escape on Portuguese Bend M#42282 | $5,938 | $227 | 4 | 2.5 | 0.1 mi |
Insurance: Single Story & Flexible Viewing M#42195 | $6,801 | $260 | 4 | 3 | 1.21 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