Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $137k initial cash invested.
-18.57%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,132
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,132
Total Expenses
$4,255
Mortgage P&I
128%
$2,737
Property Taxes
14%
$306
Home Insurance
9%
$189
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Newly Renovated Home with Game Room | $2,847 | $195 | 4 | 3 | 0.75 mi |
Cozy & Stylish Home, Parking, Private Yard | $2,555 | $175 | 4 | 2 | 0.72 mi |
Desert Whisper 3-bedroom home with Xfinity Cable and WiFi, AC, EV charger | $3,227 | $221 | 3 | 2.5 | 0.18 mi |
Luxury Townhouse with Pool in Gated Community! | $1,986 | $136 | 3 | 2.5 | 0.59 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