Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $94,125 initial cash invested.
-7.89%
Cash On Cash
4.5%
Cap Rate
0.73
DSCR
$3,211
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,125
Downpayment
20%
$72,500
Closing costs
1%
$3,625
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,211
Total Expenses
$3,830
Mortgage P&I
58%
$1,849
Property Taxes
11%
$355
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute and Cozy Home in a Convenient Location | $3,424 | $168 | 3 | 1 | 0.39 mi |
Unique Travelers Stay w/Hot tub and more | $4,871 | $239 | 3 | 1 | 0.53 mi |
Country Comfort City Living | $4,178 | $205 | 3 | 1 | 0.82 mi |
Remodeled Central Location Apt. | $2,486 | $122 | 3 | 1 | 1 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