Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $293k initial cash invested.
-24.61%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,671
Rent
-$5,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$256k
Closing costs
1%
$12,788
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,671
Total Expenses
$9,670
Mortgage P&I
178%
$6,543
Property Taxes
25%
$900
Home Insurance
13%
$464
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Bedrooms, Closets & Game Room! | $4,941 | $262 | 4 | 2.5 | 1.39 mi |
Apollo House-Amazing Location in Rogers-Sleeps 11 | $5,978 | $317 | 4 | 2.5 | 2.15 mi |
The Hearth House - Quiet Rogers Retreat | $5,356 | $284 | 4 | 2.5 | 2.23 mi |
Serendipity House | $5,375 | $285 | 3 | 3 | 2.12 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