Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.47% first-year return on $150k initial cash invested.
-16.47%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$3,453
Rent
-$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,453
Total Expenses
$5,512
Mortgage P&I
86%
$2,965
Property Taxes
20%
$680
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kingsgate Manor | $6,745 | $528 | 4 | 3 | 0.43 mi |
Blue Parrot House | $4,778 | $374 | 4 | 3 | 0.77 mi |
Home Away from Home | $4,791 | $375 | 3 | 2 | 0.55 mi |
NEW | The Sky Den Sleeps10 | Very Spacious & Cozy | $3,117 | $244 | 3 | 2 | 0.62 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