Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $224k initial cash invested.
-17.9%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$3,942
Rent
-$3,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,942
Total Expenses
$7,275
Mortgage P&I
118%
$4,639
Property Taxes
10%
$411
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House Close 2 Markets Medical Ctr Monthly Discount | $4,468 | $216 | 4 | 2 | 1.78 mi |
Family 4BR w/Office, Peloton, Big Backyard/Games | $5,647 | $273 | 4 | 2 | 0.46 mi |
20% OFF Monthly | Fully Furnished | Moderm Comfort | $5,874 | $284 | 4 | 2 | 1.6 mi |
New remodeled home 4BD2BA gated in great location | $3,247 | $157 | 4 | 2 | 1.06 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