Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $82,800 initial cash invested.
-14.19%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$1,990
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$1,990
Total Expenses
$2,969
Mortgage P&I
71%
$1,413
Property Taxes
25%
$502
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect Home Away from Home, Family Pool house | $2,606 | $153 | 3 | 2.5 | 2.23 mi |
Rebel Home welcomes you! | $2,061 | $121 | 3 | 2.5 | 0.96 mi |
Sunshine Villa 3 bedroom/2 bath | $1,771 | $104 | 3 | 2 | 1.63 mi |
Private House | 6 Beds | Long Stays | WIFI | 2 Baths | $2,044 | $120 | 3 | 2 | 1.68 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