Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $133k initial cash invested.
-18.45%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$1,980
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $4,029 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,980
Total Expenses
$4,029
Mortgage P&I
140%
$2,767
Property Taxes
6%
$120
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful 2 Bedroom cottage w/garage. On 5 acres | $2,135 | $180 | 2 | 2 | 1.9 mi |
The View | $1,756 | $148 | 3 | 2 | 6.72 mi |
The Outlook • Scenic Views & Modern Comfort | $2,859 | $241 | 3 | 2.5 | 6.78 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