Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $140k initial cash invested.
-17.9%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$3,055
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,055
Total Expenses
$5,140
Mortgage P&I
93%
$2,839
Property Taxes
18%
$563
Home Insurance
7%
$203
HOA
2%
$69
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renovated,Quiet,Comfy 3bds house | $4,470 | $167 | 3 | 3 | 0.56 mi |
Luxurious Layton:3bds/2.5bath/garage | $5,648 | $211 | 3 | 2.5 | 0.63 mi |
Bright & airy home: Foosball+Fire Pit | $6,130 | $229 | 3 | 1.5 | 0.53 mi |
Family Friendly Spacious Fun Home | $5,407 | $202 | 4 | 3.5 | 0.39 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