Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.95% first-year return on $183k initial cash invested.
-7.95%
Cash On Cash
3.69%
Cap Rate
0.64
DSCR
$3,963
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $5,176 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
30.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
30%
$183k
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,963
Total Expenses
$5,176
Mortgage P&I
74%
$2,929
Property Taxes
3%
$124
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
American Dream: Log Cabin With Sauna & Fire Pit | $4,786 | $281 | 2 | 2 | 0 mi |
Hidden Ecstasy Your Secret Mountain Bliss | $3,475 | $204 | 2 | 2 | 0.05 mi |
Sunset Chalet | $4,241 | $249 | 2 | 2 | 0.09 mi |
Mountain Breeze - Hot Tub, Pool Table & Tree Views | $3,850 | $226 | 2 | 2 | 0.11 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