Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $72,012 initial cash invested.
-6.32%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$2,682
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$3,061
Mortgage P&I
48%
$1,282
Property Taxes
15%
$406
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
🏥Med Center 🦸🏻 Superhero Rm 🎸80s Rm☀️🌳Lg BackYd | $2,550 | $131 | 3 | 2 | 0.03 mi |
Honey Bee Cottage: Comfy & Chic in Medical Center | $1,771 | $91 | 3 | 2 | 0.12 mi |
Cheerful cozy house in the medical center. | $2,589 | $133 | 3 | 2 | 0.13 mi |
🏥Med Center 🌐Star Wars Rm🏡BkYd Treehouse | $2,492 | $128 | 3 | 2 | 0.18 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