Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.54% first-year return on $211k initial cash invested.
-17.54%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,273
Rent
-$3,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$178k
Closing costs
1%
$8,885
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,273
Total Expenses
$7,351
Mortgage P&I
101%
$4,322
Property Taxes
15%
$654
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet and Comfortable Spacious Suburban Home | $6,346 | $321 | 4 | 3 | 1.48 mi |
Clean+Modern+Bright Garden House | $3,974 | $201 | 3 | 1.5 | 0.99 mi |
Modern and luxury 3BR/2BA Home | $2,946 | $149 | 3 | 2 | 1.82 mi |
Beautiful, spacious, relaxing family home | $4,093 | $207 | 3 | 2 | 1.84 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