Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.14% first-year return on $165k initial cash invested.
-18.14%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$3,709
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,722
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,709
Total Expenses
$6,206
Mortgage P&I
93%
$3,447
Property Taxes
20%
$739
Home Insurance
7%
$241
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cabin vibes w/ hot tub | $5,282 | $457 | 4 | 3 | 0.69 mi |
Beautiful Modern & Cozy House | $5,941 | $514 | 5 | 3.5 | 1.64 mi |
Poplar Estate | $2,751 | $238 | 3 | 3 | 1.43 mi |
Spacious 3 Bdrm, 3 Bath, Meadow Retreat | $4,034 | $349 | 3 | 3 | 1.85 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