Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.78% first-year return on $156k initial cash invested.
-13.78%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$4,041
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,570
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$5,832
Mortgage P&I
78%
$3,140
Property Taxes
13%
$518
Home Insurance
6%
$234
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pineway Parlor | $3,876 | $177 | 3 | 2 | 0.53 mi |
Spacious home centrally located w/large fenced yrd | $4,490 | $205 | 4 | 2.5 | 0.44 mi |
ModernCottage, Parking, Walkable | $3,811 | $174 | 4 | 2 | 0.31 mi |
Spacious 2-Bedroom in Forest Hill with Parking | $3,898 | $178 | 2 | 2 | 0.52 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