Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.43% first-year return on $81,000 initial cash invested.
-2.43%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$3,149
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,149
Total Expenses
$3,313
Mortgage P&I
48%
$1,497
Property Taxes
6%
$200
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Timeless Taylor Ranch Home away from home, w/ pool | $5,921 | $309 | 3 | 2.5 | 0.39 mi |
Sunny, Functional, Central NW Area -- Super Clean! | $2,242 | $117 | 3 | 2 | 0.11 mi |
Volcano Cliff 3 bedroom, updated gem! With wifi! | $3,430 | $179 | 3 | 2 | 0.31 mi |
Home Sweet Home! | $3,143 | $164 | 3 | 2 | 0.36 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