Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.07% first-year return on $115k initial cash invested.
-22.07%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$3,003
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,488
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,003
Total Expenses
$5,123
Mortgage P&I
90%
$2,694
Property Taxes
27%
$796
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
WEF area - 2 BR Guest House w/ Pool gated entrance | $2,441 | $136 | 2 | 1 | 1.73 mi |
Enjoy the lakefront view! Minutes from Equestrian | $3,338 | $186 | 3 | 2 | 1.11 mi |
Quiet Retreat | $1,400 | $78 | 1 | 1 | 1.61 mi |
Kasa | Pet Friendly 2BD, Free Parking | Wellington | $5,958 | $332 | 2 | 2 | 2.28 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