Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.21% first-year return on $111k initial cash invested.
-7.21%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$3,378
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,220
Closing costs
1%
$4,411
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$4,043
Mortgage P&I
64%
$2,169
Property Taxes
3%
$96
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5-7m STRIP,Airport& Allegiant, Monthly discount | $6,592 | $387 | 3 | 2 | 0.07 mi |
Vegas Garden Oasis | $3,424 | $201 | 3 | 2 | 0.09 mi |
3Bd 2B house near airport & UNLV | $1,789 | $105 | 3 | 2 | 0.19 mi |
*Heated* Indoor Pool/Spa-Modern House Near Strip | $1,908 | $112 | 3 | 2 | 0.2 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