Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.94% first-year return on $163k initial cash invested.
-4.94%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$5,903
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,902
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,903
Total Expenses
$6,574
Mortgage P&I
58%
$3,417
Property Taxes
1%
$83
Home Insurance
4%
$241
HOA
0%
$0
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,476
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Storybook House - AC, Pets OK, Yard, fast WIFI | $3,173 | $171 | 3 | 1 | 0.33 mi |
Designer Luxury Rental With Pool | $5,362 | $289 | 3 | 1 | 0.39 mi |
Work & Relax • 3BR House w/ Wi-Fi, Yard & Parking | $2,505 | $135 | 3 | 1.5 | 0.54 mi |
Sam & Tecla's Spanish Cottage | $4,156 | $224 | 3 | 2 | 0.64 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