Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $270k initial cash invested.
-17.13%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$7,065
Rent
-$3,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,065
Total Expenses
$10,919
Mortgage P&I
84%
$5,951
Property Taxes
16%
$1,156
Home Insurance
6%
$420
HOA
0%
$0
Property Management
15%
$1,060
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classic 1950 Mid-Century Modern Home | $5,262 | $219 | 3 | 2 | 0.25 mi |
Hip Retreat in the Hills | $8,290 | $345 | 3 | 2 | 0.71 mi |
Welcome to Glen Arbor Terrace in trendy Eagle Rock | $7,497 | $312 | 3 | 3 | 0.29 mi |
Gorgeous 3 Bedroom Mid Century Modern Home | $8,170 | $340 | 3 | 2.5 | 0.25 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