Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $76,176 initial cash invested.
-12.11%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$2,012
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,012
Total Expenses
$2,781
Mortgage P&I
75%
$1,502
Property Taxes
3%
$67
Home Insurance
5%
$107
HOA
7%
$140
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$503
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Viva Las Vegas 2BD 2BA Oasis | $3,024 | $163 | 2 | 2 | 1.47 mi |
Luxury townhouse w/ work suite | $1,837 | $99 | 2 | 2 | 1.58 mi |
Spacious Home Perfect for Family or Work Getaways | $3,562 | $192 | 2 | 2 | 1.97 mi |
Landing | Incredible 2BD, Gym, Pool | $1,559 | $84 | 2 | 2 | 2.05 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