Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.72% first-year return on $133k initial cash invested.
-18.72%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$1,923
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $4,002 expenses = $2,079 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
$1,923
Total Expenses
$4,002
Mortgage P&I
144%
$2,767
Property Taxes
6%
$120
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful 2 Bedroom cottage w/garage. On 5 acres | $2,076 | $175 | 2 | 2 | 1.9 mi |
The View | $1,779 | $150 | 3 | 2 | 6.72 mi |
The Outlook • Scenic Views & Modern Comfort | $2,894 | $244 | 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