Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $154k initial cash invested.
-16.63%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$3,495
Rent
-$2,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$5,626
Mortgage P&I
93%
$3,258
Property Taxes
13%
$466
Home Insurance
6%
$224
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 BDrm/2 Bath Entire Home with up to 6-10 guests | $3,115 | $160 | 3 | 2 | 0.66 mi |
Bright & Spacious Family Home | $3,777 | $194 | 3 | 3 | 0.67 mi |
Peaceful Retreat - 4+3 Close to Everything | $5,275 | $271 | 4 | 3 | 0.76 mi |
Luxury 4BR Retreat for Families & Groups | $4,458 | $229 | 4 | 2 | 0.48 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