Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.67% first-year return on $149k initial cash invested.
-12.67%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$3,958
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$5,534
Mortgage P&I
78%
$3,089
Property Taxes
8%
$326
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 queen bed share and 1 King bed / own bathrooms | $4,137 | $200 | 3 | 2 | 1.62 mi |
Best place for rest | $3,847 | $186 | 3 | 2 | 0.65 mi |
Peaceful Retreat Getaway | $4,923 | $238 | 3 | 2 | 1.11 mi |
Spacious 3bd/2bath home in quite neighbourhood | $5,026 | $243 | 3 | 2 | 1.27 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