Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.16% first-year return on $165k initial cash invested.
-13.16%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$3,975
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,975
Total Expenses
$5,786
Mortgage P&I
85%
$3,385
Property Taxes
7%
$262
Home Insurance
6%
$231
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
cozy house in a gated community 近CBU | $3,988 | $285 | 4 | 2.5 | 1.4 mi |
Beautiful 4BD Home- Central Location-Big Yard! | $3,022 | $216 | 4 | 2 | 1.25 mi |
Villa Blanca| 4 BR Lux Home | Private Pool | $5,163 | $369 | 4 | 2 | 1.2 mi |
The Grove | Hot Tub * Fire Pit * BBQ | $5,569 | $398 | 4 | 2 | 1.29 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