Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.48% first-year return on $165k initial cash invested.
-10.48%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,500
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$135k
Closing costs
1%
$6,732
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,500
Total Expenses
$5,944
Mortgage P&I
72%
$3,242
Property Taxes
6%
$282
Home Insurance
5%
$245
HOA
0%
$15
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,125
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakeview Getaway! Spacious Home and Serene Views! | $11,330 | $1,164 | 5 | 3.5 | 5.26 mi |
Family Gameday 4BR, 3 F bath, porch, 8 min to UA | $11,777 | $1,210 | 5 | 3 | 0.84 mi |
Riverfront Retreat | 3 Bed, 3 Bath | Sleeps 6 | $5,548 | $570 | 3 | 3 | 4.13 mi |
The Kristen 1st Floor Riverfront Condo with Pool & | $3,669 | $377 | 3 | 3 | 4.14 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