Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.03% first-year return on $196k initial cash invested.
-26.03%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$3,784
Rent
-$4,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,784
Total Expenses
$8,030
Mortgage P&I
113%
$4,280
Property Taxes
17%
$660
Home Insurance
8%
$306
HOA
26%
$968
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New*2 BD*First Floor*Pool*Wi-Fi*Gym*Pack 'n Play | $5,672 | $296 | 2 | 2 | 3.51 mi |
Minimalist farm house near old town | $2,185 | $114 | 2 | 1 | 3.45 mi |
Hidden Modern Gem in the Heights | $4,580 | $239 | 2 | 1 | 3.46 mi |
2-Bed Unit*Washer/Dryer*Pool*Gym | $6,094 | $318 | 2 | 1 | 3.49 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