Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $179k initial cash invested.
-18.17%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$3,837
Rent
-$2,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,379
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,837
Total Expenses
$6,546
Mortgage P&I
95%
$3,633
Property Taxes
21%
$810
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet neighborhood. Great for traveling workers | $4,477 | $230 | 3 | 2.5 | 0.64 mi |
Cheerful & Spacious house to relax and unwind | $5,782 | $297 | 4 | 2.5 | 0.52 mi |
Elegant 4 bedroom house | $4,555 | $234 | 4 | 3 | 0.34 mi |
Sunny Haven Retreat/Sleeps 16 | $5,353 | $275 | 5 | 3 | 0.4 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