Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.75% first-year return on $366k initial cash invested.
-29.75%
Cash On Cash
-0.57%
Cap Rate
-0.1
DSCR
$2,576
Rent
-$9,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,558
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$11,642
Mortgage P&I
317%
$8,176
Property Taxes
41%
$1,053
Home Insurance
22%
$578
HOA
23%
$599
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fun 3BR Mountainview Dog Friendly | Private Pool | $10,114 | $665 | 3 | 2 | 0.75 mi |
Serene 3 bed/3 bath Spanish getaway with pool | $4,973 | $327 | 3 | 3 | 0.15 mi |
Luxurious/3BD-4BA,Pool/Spa on GC | $6,829 | $449 | 3 | 3.5 | 0.71 mi |
224 Calle Florista, Laguna De La Paz | $1,703 | $112 | 3 | 3 | 0.6 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