Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $169k initial cash invested.
-14.29%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$4,047
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,047
Total Expenses
$6,056
Mortgage P&I
82%
$3,318
Property Taxes
14%
$550
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cherry Lane, Crystal Skies | $6,137 | $354 | 4 | 2.5 | 0.58 mi |
Chef's Kitchen | Pool | Bright, Spacious | 4 Bed | $3,294 | $190 | 4 | 3 | 0.59 mi |
Hillcrest 4br 6 bed, last minute ok, 75" Qled TV!! | $3,849 | $222 | 4 | 2.5 | 0.66 mi |
Luxury Retreat Experience | $3,294 | $190 | 3 | 2 | 0.14 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