Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.98% first-year return on $106k initial cash invested.
-19.98%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,570
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,570
Total Expenses
$4,340
Mortgage P&I
86%
$2,222
Property Taxes
18%
$472
Home Insurance
6%
$157
HOA
10%
$255
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful home with Amazing views | $1,936 | $95 | 2 | 2 | 3.08 mi |
Beautiful home in a stress-free environment | $2,140 | $105 | 2 | 2 | 3.08 mi |
✧ King + Queen // 500 MBPS // Laundry + Driveway ✧ | $3,403 | $167 | 2 | 1.5 | 3.83 mi |
Ranch/Separate Private 2 Bdrm Suite w/Patio | $2,282 | $112 | 2 | 1 | 2.74 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