Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.64% first-year return on $88,371 initial cash invested.
-8.64%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$2,794
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,371
Downpayment
20%
$67,020
Closing costs
1%
$3,351
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$3,430
Mortgage P&I
59%
$1,651
Property Taxes
11%
$319
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled Retreat Lake Gregory | $3,464 | $292 | 3 | 2 | 0.52 mi |
Lake Chalet- Walk to Lake and Town. | $3,642 | $307 | 3 | 2 | 0.58 mi |
VIEW VIEW! AMAZING 180 DEGREE LAKE VIEW CABIN! | $3,155 | $266 | 3 | 1.5 | 0.74 mi |
Picturesque Cabin: 2 Balconies, Walk to Lake! | $3,998 | $337 | 3 | 3 | 0.54 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