Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.71% first-year return on $143k initial cash invested.
-11.71%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$4,183
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,649
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,183
Total Expenses
$5,575
Mortgage P&I
69%
$2,873
Property Taxes
12%
$497
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Meadow Lakes Cozy Home | $4,139 | $189 | 3 | 2 | 2.35 mi |
Riverfront Meadow Lakes Cabin | $6,044 | $276 | 3 | 2 | 2.73 mi |
Quiet 3BR Getaway w/ Full Kitchen & Laundry! | $4,862 | $222 | 3 | 2 | 2.77 mi |
3 bed, 2 bath Home w/Rec room | $4,511 | $206 | 3 | 2 | 2.77 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