Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $208k initial cash invested.
-18.21%
Cash On Cash
1.51%
Cap Rate
0.27
DSCR
$2,939
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,057
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,939
Total Expenses
$6,099
Mortgage P&I
142%
$4,185
Property Taxes
6%
$170
Home Insurance
11%
$332
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
English Country Family Home | $3,331 | $148 | 3 | 3 | 1.26 mi |
GVL home with deck & fenced in yard. Pet Friendly | $4,164 | $185 | 3 | 2.5 | 1.53 mi |
Trailhead Inn-- Monthly Rental 2 miles to Downtown | $2,341 | $104 | 3 | 2.5 | 1.71 mi |
Stylish 3-Bed, 3-Bath Escape | $1,441 | $64 | 3 | 3.5 | 1.92 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