Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.53% first-year return on $94,650 initial cash invested.
-1.53%
Cash On Cash
5.9%
Cap Rate
1.01
DSCR
$3,549
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$3,670
Mortgage P&I
50%
$1,774
Property Taxes
2%
$65
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4 BR A-Frame on 21 Beautiful Acres W/View | $5,351 | $241 | 4 | 3 | 1.14 mi |
Contemporary 4-Bedroom Retreat | $4,707 | $212 | 4 | 3 | 2.05 mi |
Quiet Cozy Cove | $3,530 | $159 | 3 | 2.5 | 2.03 mi |
PRICE DROP - Corporates WELCOME | $5,418 | $244 | 3 | 3 | 2.12 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