Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $298k initial cash invested.
-25.18%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$3,362
Rent
-$6,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$261k
Closing costs
1%
$13,043
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,362
Total Expenses
$9,612
Mortgage P&I
197%
$6,632
Property Taxes
27%
$899
Home Insurance
14%
$469
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 4BR Retreat｜Fenced Backyard E#41402 | $4,924 | $228 | 4 | 3 | 0.81 mi |
Fontana Oasis on Pheasant M#41402 | $4,729 | $219 | 4 | 3 | 0.89 mi |
IMTR & Long Term Stays 30 day min | $4,319 | $200 | 4 | 2.5 | 0.77 mi |
Modern Home in gated community. | $3,736 | $173 | 4 | 2.5 | 2.06 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