Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $205k initial cash invested.
-11.97%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$6,382
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$172k
Closing costs
1%
$8,623
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,382
Total Expenses
$8,427
Mortgage P&I
67%
$4,297
Property Taxes
12%
$752
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$957
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pop Art Home: Heated Pool/Spa, Firepit, EV Charger | $12,523 | $895 | 4 | 2 | 0.43 mi |
Colorful Modern Luxury w/ Stunning Mountain Views | $8,997 | $643 | 4 | 2.5 | 0.77 mi |
Chez Alain & Michou | $10,522 | $752 | 4 | 3 | 0.24 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