Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.41% first-year return on $182k initial cash invested.
-10.41%
Cash On Cash
3.68%
Cap Rate
0.64
DSCR
$6,445
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,445
Total Expenses
$8,019
Mortgage P&I
56%
$3,614
Property Taxes
16%
$1,028
Home Insurance
4%
$262
HOA
0%
$21
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Plano Home w/ Private Outdoor Pool! | $6,510 | $369 | 4 | 3 | 1.28 mi |
Spacious and Modern Home with Private Pool | $5,487 | $311 | 4 | 3 | 1.74 mi |
Luxury Private Beach Hot Tub Pool & Game Room | $6,192 | $351 | 4 | 3 | 1.8 mi |
Dream Vacay! Pool, Spa & Jacuzzi Suite. NO PARTY! | $6,016 | $341 | 4 | 3 | 1.86 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