Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.79% first-year return on $75,750 initial cash invested.
-3.79%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$2,681
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,681
Total Expenses
$2,920
Mortgage P&I
51%
$1,379
Property Taxes
6%
$159
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Dandy House: A Stunning 3-Bedroom Charmer | $4,490 | $242 | 3 | 2 | 2.3 mi |
The Yuman Palace | $3,043 | $164 | 3 | 2 | 2.03 mi |
Pool House Retreat | $2,820 | $152 | 3 | 2 | 0.59 mi |
Your Modern Cozy Corner | $3,173 | $171 | 3 | 2 | 1.46 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