Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $122k initial cash invested.
-19.1%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$2,521
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,521
Total Expenses
$4,467
Mortgage P&I
100%
$2,533
Property Taxes
21%
$523
Home Insurance
7%
$184
HOA
1%
$17
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kozy Suite | $3,326 | $154 | 2 | 2 | 1.45 mi |
Under the ROCK | $3,477 | $161 | 2 | 2 | 2.03 mi |
Beautiful Castle Rock Townhouse | $2,181 | $101 | 2 | 2.5 | 0.52 mi |
Your Castle Rock Getaway— 5 Minutes to Downtown | $2,181 | $101 | 2 | 1 | 1.39 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