Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $103k initial cash invested.
-16.48%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$2,296
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$87,120
Closing costs
1%
$4,356
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,296
Total Expenses
$3,717
Mortgage P&I
92%
$2,112
Property Taxes
15%
$347
Home Insurance
7%
$156
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 2BR Home |Near CSU & Hospital | et-Friendly | $3,799 | $181 | 2 | 1 | 0.69 mi |
Downtown 2-bedroom 1 bath | $2,707 | $129 | 2 | 1 | 0.3 mi |
Newly Remodeled, Close to downtown | $2,854 | $136 | 2 | 1 | 0.48 mi |
Fully Renovated Cozy Craftsman Home | $2,120 | $101 | 2 | 1.5 | 0.1 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