Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.5% first-year return on $114k initial cash invested.
-3.5%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$4,220
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,220
Total Expenses
$4,553
Mortgage P&I
51%
$2,163
Property Taxes
5%
$214
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 3 bedroom home waiting your arrival! | $11,291 | $640 | 3 | 2 | 1.09 mi |
Patty's Place Guesthouse - Minuites to Downtown! | $5,081 | $288 | 3 | 2 | 2.13 mi |
Smart entire loft 3 BR, 2 Ba | $3,617 | $205 | 3 | 2 | 0.84 mi |
CoMo Club House, Pets Welcome! Garage! Central! | $3,493 | $198 | 3 | 2 | 2.16 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