Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.26% first-year return on $75,000 initial cash invested.
-12.26%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$2,273
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,273
Total Expenses
$3,039
Mortgage P&I
66%
$1,509
Property Taxes
4%
$80
Home Insurance
5%
$105
HOA
11%
$254
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Retreat in 55+ Golf & Fishing Community. | $2,652 | $109 | 2 | 2 | 0.07 mi |
Sunshine Villa with many amenities! | $3,382 | $139 | 2 | 2 | 0.11 mi |
Greenfield Village Resort! 55+ Activities Galore! | $1,995 | $82 | 2 | 2 | 0.61 mi |
Relax in SunLand | Sleeps 8 | $3,553 | $146 | 2 | 2 | 0.66 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