Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.23% first-year return on $85,950 initial cash invested.
-9.23%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$2,291
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,291
Total Expenses
$2,952
Mortgage P&I
65%
$1,489
Property Taxes
11%
$259
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Poolside Retreat (entire house) | $3,775 | $214 | 3 | 2.5 | 0.46 mi |
Antosh #4 Condo | $2,152 | $122 | 3 | 2 | 0.98 mi |
The Southside Cottage | $2,276 | $129 | 3 | 2 | 0.15 mi |
Beautiful 3 Bedroom 2 Bath house. | $1,517 | $86 | 3 | 2 | 0.88 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