Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.63% first-year return on $149k initial cash invested.
-11.63%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$3,940
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,940
Total Expenses
$5,383
Mortgage P&I
73%
$2,893
Property Taxes
10%
$390
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden House, Midcentury Bungalow, Car Charger LV2 | $6,962 | $327 | 4 | 2 | 1.52 mi |
Entire House in Northwest Hazel Dell | $4,642 | $218 | 4 | 2.5 | 1.46 mi |
5 bed/3 bath with Game Room! | $10,156 | $477 | 4 | 3 | 1.3 mi |
Spacious 3BR 2BA W/ Billiard Room & Projector | $3,598 | $169 | 3 | 2 | 0.38 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