Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.49% first-year return on $64,074 initial cash invested.
-12.49%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$1,764
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,074
Downpayment
20%
$43,880
Closing costs
1%
$2,194
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$2,431
Mortgage P&I
63%
$1,112
Property Taxes
22%
$394
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private House | 6 Beds | Long Stays | WIFI | 2 Baths | $2,301 | $122 | 3 | 2 | 1.25 mi |
Sunshine Villa 3 bedroom/2 bath | $1,999 | $106 | 3 | 2 | 1.32 mi |
Rebel Home welcomes you! | $2,338 | $124 | 3 | 2.5 | 1.97 mi |
Safe House 8min Consulate, 10min Bridge, 1min ANAM | $2,074 | $110 | 3 | 3 | 1.97 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