Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.33% first-year return on $213k initial cash invested.
-14.33%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$5,260
Rent
-$2,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,979
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,260
Total Expenses
$7,799
Mortgage P&I
86%
$4,526
Property Taxes
6%
$316
Home Insurance
6%
$318
HOA
2%
$115
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,315
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious one story pool home | $5,212 | $204 | 4 | 2.5 | 1.21 mi |
Stylish 4BR3B｜Office & Study｜Private Patio E#42144 | $5,928 | $232 | 4 | 3 | 2.29 mi |
California Style and comfort! | $6,336 | $248 | 4 | 3 | 2.26 mi |
4B Black Oak Family Haven M#42144 | $6,796 | $266 | 4 | 3 | 2.27 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