Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.59% first-year return on $115k initial cash invested.
-9.59%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$3,412
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,412
Total Expenses
$4,331
Mortgage P&I
66%
$2,259
Property Taxes
7%
$232
Home Insurance
5%
$163
HOA
1%
$40
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Home with Pool | $3,006 | $183 | 3 | 2 | 0.32 mi |
Blue Nest|Luxurious Home close to Downtown | $3,088 | $188 | 3 | 2 | 0.48 mi |
Cozy Vegas Stay • Firepit + Plunge Pool • Near DT | $3,893 | $237 | 3 | 2 | 0.49 mi |
Perfect North Las Vegas Getaway | $3,269 | $199 | 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