Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.84% first-year return on $101k initial cash invested.
-13.84%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,350
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$3,512
Mortgage P&I
84%
$1,978
Property Taxes
11%
$257
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire 1 story home 2 bedroom 1 full bathroom | $2,710 | $131 | 2 | 1 | 0.71 mi |
Hummingbird House | 4 BR | Stylish & Pet-friendly | $2,710 | $131 | 4 | 3 | 2.03 mi |
The Heritage House | $2,399 | $116 | 4 | 2.5 | 0.94 mi |
Petals & Porch – Peaceful DE Stay | $3,537 | $171 | 2 | 1 | 1.9 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