Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9% first-year return on $165k initial cash invested.
-9%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$5,408
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,408
Total Expenses
$6,644
Mortgage P&I
65%
$3,522
Property Taxes
5%
$282
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Backyard Oasis in the Woods Streets! DWTN/CBU/RCC | $6,623 | $335 | 3 | 2 | 0.32 mi |
*Safe*Riverside*Pet & Family Friendly*3B2B | $5,793 | $293 | 3 | 2 | 0.66 mi |
Feel the Tropics: A Stunning Spa-Inspired Getaway | $6,900 | $349 | 3 | 1 | 0.53 mi |
Cozy Pool Home Spacious & Fun! | $8,383 | $424 | 3 | 2 | 0.25 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