Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.59% first-year return on $131k initial cash invested.
-13.59%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$3,811
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$5,299
Mortgage P&I
70%
$2,678
Property Taxes
16%
$603
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oly's Hideaway | $3,240 | $201 | 3 | 2 | 0.54 mi |
Panoramic lakefront home, Kayak, Fishing, Stargaze | $5,046 | $313 | 3 | 2 | 0.75 mi |
Casa Barnart newly renovated 3 bed 2 bath | $4,208 | $261 | 3 | 2 | 1.13 mi |
Peaceful and Convenient, Hike, Fish, and Relax | $3,676 | $228 | 3 | 2 | 1.83 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