Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.12% first-year return on $93,846 initial cash invested.
-0.12%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$3,611
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,611
Total Expenses
$3,620
Mortgage P&I
46%
$1,673
Property Taxes
2%
$70
Home Insurance
3%
$119
HOA
1%
$25
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Paddlecreek Pool House 4BR+Game Room & Pool! | $4,658 | $494 | 4 | 2 | 0.47 mi |
Northwood Retreat- 5 BR 4BA- Lake Views- Hot Tub | $6,930 | $735 | 5 | 4 | 0.72 mi |
Pristine Game-day Cottage Close to Campus | $2,348 | $249 | 4 | 2 | 0.72 mi |
The Lanter House Newly Renovated Pool Table | $3,847 | $408 | 5 | 3 | 0.37 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