Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $136k initial cash invested.
-14.75%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,057
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$106k
Closing costs
1%
$5,323
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,057
Total Expenses
$4,726
Mortgage P&I
86%
$2,614
Property Taxes
13%
$387
Home Insurance
6%
$187
HOA
2%
$71
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Jüne House • spacious, modern, clean, cozy | $5,768 | $301 | 4 | 3 | 0.53 mi |
Affordable, Reasonable & Beautiful, EDC Ready! | $5,289 | $276 | 4 | 3 | 0.67 mi |
Las Vegas Charmer, Sleeps 10 | $4,561 | $238 | 4 | 3 | 0.75 mi |
Exclusive Retreat: Chic & Stylish Vacation Rental | $2,549 | $133 | 4 | 3 | 0.06 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