Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.13% first-year return on $259k initial cash invested.
-13.13%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$7,792
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,792 income − $10,628 expenses = $2,836 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$224k
Closing costs
1%
$11,199
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,792
Total Expenses
$10,628
Mortgage P&I
73%
$5,663
Property Taxes
11%
$832
Home Insurance
5%
$392
HOA
0%
$0
Property Management
15%
$1,169
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
N. Tahoe Vista A-Frame w/2 family rooms & Hot Tub! | $8,453 | $579 | 4 | 3 | 0.35 mi |
Eagles Tahoe Chalet Panoramic Lake Views & HotTub | $7,899 | $541 | 4 | 3 | 0.5 mi |
Kings Beach Retreat– Hot Tub & Near Northstar | $8,775 | $601 | 4 | 3 | 0.63 mi |
Custom Designed Mountain Retreat | $7,738 | $530 | 4 | 3 | 0.7 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