Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.44% first-year return on $111k initial cash invested.
-10.44%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$3,178
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$4,148
Mortgage P&I
68%
$2,156
Property Taxes
10%
$311
Home Insurance
5%
$156
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Broadmoor Townhome- Central to Everything | $3,743 | $293 | 3 | 2 | 0.08 mi |
The Eve Chateau | $3,603 | $282 | 3 | 2 | 0.16 mi |
Spacious Family Home - Hot Tub/Backyard | $2,938 | $230 | 3 | 2 | 0.23 mi |
Bright & Airy | $767 | $60 | 3 | 2 | 0.23 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