Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $160k initial cash invested.
-24.11%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$2,021
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,021
Total Expenses
$5,231
Mortgage P&I
157%
$3,173
Property Taxes
29%
$580
Home Insurance
12%
$236
HOA
13%
$272
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquility Meadows CC. Close to attractions | $3,104 | $157 | 3 | 2 | 0.07 mi |
Beautiful updated 3bed/2bath Townhome in The Meadows! | $3,302 | $167 | 3 | 2 | 0.31 mi |
Meadows Townhouse With Golf View | $3,005 | $152 | 3 | 2.5 | 0.27 mi |
3-bedroom, first floor condo just a short walk to Mall at University Town Center | $3,262 | $165 | 3 | 3 | 0.77 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