Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.2% first-year return on $134k initial cash invested.
-11.2%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,612
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$104k
Closing costs
1%
$5,219
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,612
Total Expenses
$4,859
Mortgage P&I
72%
$2,589
Property Taxes
10%
$343
Home Insurance
5%
$182
HOA
0%
$12
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 |
|---|---|---|---|---|---|
Richland Home Away From Home | $5,373 | $256 | 4 | 3 | 0.44 mi |
South Richland Cottage | $2,518 | $120 | 3 | 2 | 0.21 mi |
Desert Springs Oasis - 3Brm + Enclosed Hot Tub | $5,100 | $243 | 3 | 2 | 0.32 mi |
Sunny & Serene! 3BR W/ Hot Tub, Fire Pit, King Bed | $4,428 | $211 | 3 | 2 | 0.56 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