Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.36% first-year return on $75,435 initial cash invested.
-4.36%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$2,652
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,435
Downpayment
20%
$54,700
Closing costs
1%
$2,735
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,926
Mortgage P&I
52%
$1,372
Property Taxes
7%
$185
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely ranch with accessibility features | $2,289 | $132 | 3 | 2 | 1.27 mi |
Bourbon Boho Bliss | $3,190 | $184 | 3 | 2 | 1.38 mi |
The Dark Horse: Western Gothic Gem near Expo/SDF | $3,103 | $179 | 3 | 2 | 1.54 mi |
Heavenly Hillview retreat | $3,103 | $179 | 3 | 2 | 1.82 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