Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.8% first-year return on $188k initial cash invested.
-19.8%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,885
Rent
-$3,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,885
Total Expenses
$5,993
Mortgage P&I
134%
$3,875
Property Taxes
16%
$472
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coleman Creek Cottage (sleeps 10) | $3,137 | $191 | 4 | 3 | 2.95 mi |
West Hills House | $3,433 | $209 | 4 | 2 | 1.85 mi |
4 BR home in downtown Phoenix | $3,334 | $203 | 4 | 2 | 3.27 mi |
Southern Oregon Paradise with Stunning Views | $3,351 | $204 | 3 | 3 | 2.14 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