Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.17% first-year return on $126k initial cash invested.
-9.17%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,841
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,340
Closing costs
1%
$4,867
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,841
Total Expenses
$4,805
Mortgage P&I
63%
$2,414
Property Taxes
10%
$372
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely 4 bedroom home, 3 blocks to Manito Park | $4,714 | $287 | 4 | 2 | 0.13 mi |
Your Weekend Starts Here | Pour, Grill, Repeat | $3,121 | $190 | 4 | 2 | 0.2 mi |
Magical Manito Moments | Outdoor Patio w/Fireplace | $4,451 | $271 | 4 | 2 | 0.27 mi |
Quiet Retreat Across from Manito Park | $4,730 | $288 | 4 | 2 | 0.34 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