Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.71% first-year return on $133k initial cash invested.
-9.71%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$3,924
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$5,002
Mortgage P&I
69%
$2,706
Property Taxes
6%
$220
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home with Redwood Garden | $5,771 | $306 | 3 | 2 | 0.39 mi |
Entire Modern House with King bed & 65inTV | $3,545 | $188 | 2 | 2 | 0.63 mi |
Entire Modern House with King bed & 70inTV | $3,262 | $173 | 2 | 2 | 0.64 mi |
Charming Cottage Calm&Green Close to Everything | $2,056 | $109 | 2 | 1 | 0.67 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