Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $204k initial cash invested.
-13.61%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$7,211
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$171k
Closing costs
1%
$8,559
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,211
Total Expenses
$9,521
Mortgage P&I
59%
$4,271
Property Taxes
18%
$1,266
Home Insurance
4%
$289
HOA
3%
$234
Property Management
15%
$1,082
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,803
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern House Heated Pool Gourmet Kitchen Pets | $8,788 | $466 | 4 | 3 | 0.7 mi |
The Grateful Farmhouse | $8,599 | $456 | 4 | 2 | 1.54 mi |
Lux 4 bedroom home on lake with pool! | $6,035 | $320 | 4 | 3 | 1.29 mi |
Upscale Waterfront Mansion: Pool, Kayak, Game Room | $10,844 | $575 | 4 | 3.5 | 1.42 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