Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $115k initial cash invested.
-19.13%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$2,491
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,491
Total Expenses
$4,330
Mortgage P&I
88%
$2,187
Property Taxes
28%
$700
Home Insurance
6%
$152
HOA
4%
$94
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet, slow going 4 bed 2 bath | $4,073 | $279 | 4 | 2 | 1.86 mi |
Sleeps 16 Budget-Friendly Spacious Haven | $4,555 | $312 | 4 | 2.5 | 0.46 mi |
Modern Oasis Minutes from AT&T Stadium | $7,388 | $506 | 4 | 3 | 1.29 mi |
NEW: Modern Kingsborough Retreat | $2,847 | $195 | 4 | 2.5 | 2.14 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