Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $106k initial cash invested.
-3.69%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$3,889
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,889
Total Expenses
$4,214
Mortgage P&I
50%
$1,946
Property Taxes
7%
$265
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy House! The Perfect Getaway | $3,244 | $172 | 4 | 2 | 0.66 mi |
The Manor- Extended Stays | $5,280 | $280 | 3 | 2 | 0.37 mi |
Oasis at the Creek| Park, Family & Pet Friendly | $4,337 | $230 | 3 | 2 | 1.44 mi |
Chesapeake. Comfy & Cozy. 4 Beds 2 Bath | $3,262 | $173 | 3 | 2 | 1.52 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