Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.88% first-year return on $136k initial cash invested.
-12.88%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$3,457
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,457
Total Expenses
$4,920
Mortgage P&I
77%
$2,654
Property Taxes
12%
$420
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet 2023 remodel, strong Wi-Fi, with free coffee | $3,020 | $146 | 3 | 2 | 0.21 mi |
Manito Home&Guest Suite, 2 Kitchens, 3BDR Sleeps 9 | $3,868 | $187 | 3 | 2 | 0.4 mi |
The Birdhouse | $3,351 | $162 | 3 | 2 | 0.48 mi |
Oasis On 33rd | $3,537 | $171 | 3 | 2 | 0.56 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