Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.58% first-year return on $117k initial cash invested.
-5.58%
Cash On Cash
4.76%
Cap Rate
0.82
DSCR
$4,008
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,008
Total Expenses
$4,554
Mortgage P&I
54%
$2,150
Property Taxes
8%
$325
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A quiet lakeside home for family, business, or both to relax or be productive. | $5,504 | $312 | 4 | 2.5 | 0.4 mi |
The Royal Palms Retreat Home | Pool | King Bed | $2,029 | $115 | 3 | 2.5 | 1.04 mi |
The Retreat House | $2,382 | $135 | 3 | 2 | 2.01 mi |
The Light House with 1st and 2nd floor decks! | $4,746 | $269 | 3 | 2.5 | 1.99 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