Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.03% first-year return on $163k initial cash invested.
-5.03%
Cash On Cash
5.13%
Cap Rate
0.87
DSCR
$6,728
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$132k
Closing costs
1%
$6,611
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,728
Total Expenses
$7,411
Mortgage P&I
48%
$3,241
Property Taxes
9%
$616
Home Insurance
3%
$210
HOA
2%
$115
Property Management
15%
$1,009
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,682
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tuscany: Pool, Spa, Fire Pit, Ping Pong Games | $9,901 | $757 | 4 | 3 | 0.62 mi |
Music Festival Dream Home | $9,809 | $750 | 4 | 3.5 | 0.51 mi |
Big Yard REAL Grass Open Floor Plan Total Privacy | $7,664 | $586 | 4 | 3.5 | 0.55 mi |
The Carefree Hideaway: Walking Distance to Coachel | $10,934 | $836 | 4 | 4 | 0.4 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