Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.68% first-year return on $738k initial cash invested.
-30.68%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$5,261
Rent
-$18,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$738k
Downpayment
20%
$680k
Closing costs
1%
$33,979
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,261
Total Expenses
$24,117
Mortgage P&I
332%
$17,465
Property Taxes
58%
$3,039
Home Insurance
20%
$1,046
HOA
1%
$43
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,315
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The White Rose Ranch (Sleeps 10 or 10+ with Annex) | $6,952 | $401 | 4 | 3.5 | 0.44 mi |
Modern Walk-to-Everything 4BR 3BA + Double Masters | $5,895 | $340 | 4 | 3 | 1.02 mi |
Single Floor Home | Private Yard & Garage| 5 Beds | $5,617 | $324 | 4 | 3 | 2.08 mi |
Blueground | Newark, garage, nr cinema & sports | $3,259 | $188 | 4 | 3.5 | 0.58 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