Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.31% first-year return on $266k initial cash invested.
-22.31%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,088
Rent
-$4,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,088
Total Expenses
$10,025
Mortgage P&I
115%
$5,827
Property Taxes
27%
$1,353
Home Insurance
8%
$402
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,272
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Warm & Comforting 4br/2ba In Andersonville | $5,749 | $350 | 4 | 2 | 0.1 mi |
Ultra Modern Luxury - New Construction 4 Bedrooms | $14,569 | $887 | 4 | 2.5 | 0.3 mi |
Updated home with vintage charm | $6,997 | $426 | 4 | 1.5 | 0.57 mi |
Walk to Foster Beach! 3 Bed Andersonville Duplex | $5,585 | $340 | 3 | 2 | 0.25 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