Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.23% first-year return on $100k initial cash invested.
-0.23%
Cash On Cash
6.55%
Cap Rate
1.06
DSCR
$3,157
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $3,176 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$72,600
Closing costs
1%
$3,630
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,157
Total Expenses
$3,176
Mortgage P&I
59%
$1,875
Property Taxes
4%
$129
Home Insurance
4%
$131
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Winter DiscountsThe Barn! Hot Tub! Rustic Charming | $5,864 | $306 | 4 | 2 | 2.21 mi |
Fresh renovations & beautiful mountain views! Dog friendly, large fenced yard! | $3,679 | $192 | 3 | 2 | 0.99 mi |
Central home base for it ALL- Exceptionally Clean! | $3,986 | $208 | 3 | 2 | 1.29 mi |
Pet-Friendly Creekside | Relax in the Hot Tub | $4,254 | $222 | 3 | 2 | 1.42 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