Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.85% first-year return on $72,590 initial cash invested.
-1.85%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$2,963
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,590
Downpayment
20%
$51,990
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,963
Total Expenses
$3,075
Mortgage P&I
44%
$1,307
Property Taxes
9%
$254
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Retreat in Quiet & Friendly Neighborhood | $3,965 | $165 | 3 | 2 | 0.82 mi |
Stay SOMNI | 2 bed apt at Summit #2204 | $2,523 | $105 | 2 | 2 | 1.61 mi |
Centrally located 3 bedroom 2 bath home | $3,028 | $126 | 3 | 2 | 1.65 mi |
48 South 632 | $2,884 | $120 | 3 | 2 | 2 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