Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.02% first-year return on $104k initial cash invested.
-11.02%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$2,549
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,549
Total Expenses
$3,505
Mortgage P&I
79%
$2,019
Property Taxes
5%
$119
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
One Seventy East | $2,220 | $146 | 3 | 3 | 1.76 mi |
The Gem on Wanola! | $2,890 | $190 | 3 | 2 | 1.62 mi |
Downtown historic home with private back patio | $2,205 | $145 | 3 | 2 | 1.63 mi |
Downtown, Pet Friendly, Fenced Yard, Office | $1,947 | $128 | 3 | 2 | 1.65 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