Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $287k initial cash invested.
-11.8%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$9,832
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,832 income − $12,653 expenses = $2,821 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,832
Total Expenses
$12,653
Mortgage P&I
65%
$6,406
Property Taxes
11%
$1,080
Home Insurance
5%
$448
HOA
0%
$0
Property Management
15%
$1,475
CapEx
4%
$393
Vacancy
0%
$0
Maintenance
4%
$393
Other
25%
$2,458
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Historic West End Apartment | $13,214 | $749 | 3 | 3 | 1.73 mi |
Francis Fassett House—Historic West End Victorian | $10,514 | $596 | 3 | 3 | 1.62 mi |
West End 4BR | 2 Renovated, Walkable Condos | $14,413 | $817 | 4 | 4 | 1.67 mi |
4BR/3BA Near Old Port + Parking! | $12,967 | $735 | 4 | 3 | 1.02 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