Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $176k initial cash invested.
-9.47%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$5,900
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,900
Total Expenses
$7,286
Mortgage P&I
61%
$3,624
Property Taxes
9%
$529
Home Insurance
4%
$231
HOA
1%
$70
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,475
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool/Spa-Location-Basketball-GameRoom-Specials ask | $7,840 | $537 | 3 | 3 | 0.29 mi |
Cool Dome | StageCoach Dates Avail | PIckleball | $8,307 | $569 | 3 | 2.5 | 0.13 mi |
Pool/Spa-Location-Basketball-GameRoom-Specials ask | $7,869 | $539 | 3 | 2.5 | 0.43 mi |
Blue Lagoon Pool Oasis RVC 001134 | $7,563 | $518 | 3 | 2 | 0.21 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