Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $86,067 initial cash invested.
-6.97%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$2,959
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,067
Downpayment
20%
$70,540
Closing costs
1%
$3,527
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,959
Total Expenses
$3,459
Mortgage P&I
60%
$1,763
Property Taxes
5%
$154
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Caramel 2 Bd/2 Bth Bottom Floor Unit Sleeps 6 | $4,499 | $290 | 2 | 2 | 0.53 mi |
Tree House feel overlooking Glencairn Gardens | $2,823 | $182 | 2 | 1.5 | 0.51 mi |
Aragon Mill House - Renovated House c.1906 Near W | $2,606 | $168 | 2 | 1 | 0.25 mi |
Old Yeller - Renovated House in Aragon c.1906 Near | $2,420 | $156 | 2 | 1 | 0.29 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