Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.76% first-year return on $105k initial cash invested.
-14.76%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,260
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,440
Closing costs
1%
$4,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$3,546
Mortgage P&I
90%
$2,044
Property Taxes
12%
$273
Home Insurance
6%
$145
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classy TOP FLOOR condo! KING SUITE! 4 Long Stays! | $2,351 | $131 | 3 | 2 | 1.43 mi |
Ultra Comfort 3bd 2ba | KING SUITE | 28+Day Stays! | $1,848 | $103 | 3 | 2 | 1.46 mi |
Modern | KING SUITE | Soaking Tub | 4 Beds | | $2,728 | $152 | 3 | 2 | 1.47 mi |
Classy TOP FLOOR Condo-HWY 240 Access| Quiet | $2,477 | $138 | 3 | 2 | 1.54 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