Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $177k initial cash invested.
-17.81%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$4,166
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,166
Total Expenses
$6,798
Mortgage P&I
87%
$3,611
Property Taxes
20%
$814
Home Insurance
6%
$257
HOA
3%
$115
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Long Term Stay-The Eden on Harbor St M#41390 | $5,658 | $248 | 4 | 3 | 1.96 mi |
1st Floor BR | Stylish 4BR Lancaster Home G#41390 | $5,452 | $239 | 4 | 3 | 1.9 mi |
Patio & Garage | 4B Lancaster Home E#41390 | $5,521 | $242 | 4 | 3 | 1.94 mi |
The Diamond In Quartz Hill | $4,882 | $214 | 4 | 3 | 0.62 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