Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.73% first-year return on $206k initial cash invested.
-6.73%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$8,194
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,943
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,194
Total Expenses
$9,348
Mortgage P&I
54%
$4,463
Property Taxes
8%
$621
Home Insurance
4%
$331
HOA
0%
$0
Property Management
15%
$1,229
CapEx
4%
$328
Vacancy
0%
$0
Maintenance
4%
$328
Other
25%
$2,048
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classy Upscale Home | Perfect Uptown Location | $13,662 | $788 | 3 | 3.5 | 0.69 mi |
Renovated Historic Uptown House | $5,357 | $309 | 3 | 3 | 0.47 mi |
Beautiful Super Comfy 3/3 Townhome Best Location! | $9,501 | $548 | 3 | 3 | 0.49 mi |
Uptown Victorian Townhouse 3 King Ensuite Bedrooms | $8,773 | $506 | 3 | 3 | 0.66 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