Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.22% first-year return on $67,350 initial cash invested.
-11.22%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$2,054
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$2,684
Mortgage P&I
58%
$1,190
Property Taxes
21%
$426
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mission Family Home | $2,453 | $128 | 3 | 2 | 0.1 mi |
Spacious family home | $1,763 | $92 | 3 | 2 | 0.29 mi |
Cheerful 3 bed home with plenty of parking space | $2,683 | $140 | 3 | 2 | 0.43 mi |
Minimalist Home-access to Expressway | $2,012 | $105 | 3 | 2 | 1.19 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