Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.64% first-year return on $75,168 initial cash invested.
-5.64%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$3,398
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,168
Downpayment
20%
$60,160
Closing costs
1%
$3,008
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,398
Total Expenses
$3,751
Mortgage P&I
44%
$1,482
Property Taxes
16%
$532
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Little Chateau | $2,782 | $155 | 2 | 2 | 0.63 mi |
⁂ All-New ⁂ AC/Heat⁂W/D⁂ AC⁂ Pet Friendly ⁂ Yard | $3,553 | $198 | 2 | 2 | 0.72 mi |
Modern Private 3B/2BA Home & Spacious Yard | $4,343 | $242 | 3 | 2 | 0.65 mi |
Modern 3-bedroom home with a pool | $5,797 | $323 | 3 | 2 | 0.49 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