Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.74% first-year return on $120k initial cash invested.
-2.74%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$4,664
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,664
Total Expenses
$4,938
Mortgage P&I
49%
$2,275
Property Taxes
6%
$259
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,166
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 bedrooms, K bed, Playroom, Game Room, Nursery | $7,444 | $532 | 5 | 3 | 1.35 mi |
Whisper Chateau/Corporate/Work crew/groups14 guest | $6,030 | $431 | 4 | 3.5 | 3.16 mi |
Spacious 4 Bedroom (Bathtub, Free Wi-Fi, Coffee | $2,784 | $199 | 4 | 2.5 | 3.71 mi |
4BR 50-Acre Ridge Retreat | Trails & Fire Pit | $2,910 | $208 | 4 | 2 | 1.04 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