Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $148k initial cash invested.
-23.21%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$2,386
Rent
-$2,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,386
Total Expenses
$5,243
Mortgage P&I
119%
$2,838
Property Taxes
44%
$1,055
Home Insurance
9%
$206
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Huge Charming 4Br Home | $2,674 | $149 | 4 | 2 | 0.4 mi |
Cozy Spacious Nevera Home | $2,387 | $133 | 4 | 2 | 1.49 mi |
Two Cozy Delightful Apt Combo As One Unit | $2,566 | $143 | 4 | 2 | 2.27 mi |
Perfect Home Away from Home, Family Pool house | $2,746 | $153 | 3 | 2.5 | 0.14 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