Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.07% first-year return on $120k initial cash invested.
-0.07%
Cash On Cash
6.09%
Cap Rate
1.09
DSCR
$5,069
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,020
Closing costs
1%
$4,551
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,069
Total Expenses
$5,076
Mortgage P&I
42%
$2,113
Property Taxes
7%
$368
Home Insurance
3%
$162
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Retreat | $5,734 | $377 | 4 | 3 | 1.38 mi |
2 LR, K bed, Secret Room, central location | $5,064 | $333 | 4 | 2.5 | 1.87 mi |
Putting Green - Life Sized Chess -Luxury Aesthetic | $5,429 | $357 | 4 | 3.5 | 1.98 mi |
LunaZul: Modern 4BR Holiday Retreat w/Fire Pit GSO | $3,376 | $222 | 4 | 2.5 | 2.01 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