Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.46% first-year return on $118k initial cash invested.
-3.46%
Cash On Cash
5.49%
Cap Rate
0.93
DSCR
$4,463
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,440
Closing costs
1%
$4,772
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,463
Total Expenses
$4,804
Mortgage P&I
53%
$2,344
Property Taxes
3%
$151
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Radiant Las Vegas Home with Pool & Spa | $4,546 | $245 | 3 | 2 | 0.15 mi |
Serene & Spacious 3 Bedroom Has Extra Parking | $2,820 | $152 | 3 | 2 | 0.26 mi |
Pool + BBQ + Firepit +eFireplace! 15 min to Strip! | $5,325 | $287 | 3 | 2 | 0.41 mi |
Modern-Clean-Comfortable 3BR/2BT Game Room, Family | $5,362 | $289 | 3 | 2 | 0.53 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