Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.65% first-year return on $108k initial cash invested.
-11.65%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$2,662
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$3,711
Mortgage P&I
80%
$2,121
Property Taxes
6%
$163
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family, Pet & Long Vacation Friendly, Fenced Yard | $3,864 | $219 | 4 | 2 | 0.39 mi |
Cozy Home in Home Style (half of the house) | $2,576 | $146 | 2 | 1 | 0.49 mi |
Model Duplex $99 2B | $2,011 | $114 | 2 | 1 | 0.61 mi |
Cozy home | $3,458 | $196 | 2 | 2 | 0.65 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