Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $155k initial cash invested.
-6.32%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$5,173
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,173
Total Expenses
$5,991
Mortgage P&I
61%
$3,149
Property Taxes
3%
$140
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,293
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely 3-bedroom house, 5 beds, Sleeps 10 with AC, FREE coffee & laundry | $4,230 | $244 | 3 | 2 | 0.21 mi |
Hummingbirds home! House of the Hummingbirds! | $7,368 | $425 | 4 | 2.5 | 1.29 mi |
Bright, Beautiful, & Tranquil Riverside Haven | $3,814 | $220 | 3 | 2 | 1.21 mi |
Sleeps 10, 5 Beds, 3 Bedrooms, 2 Bath FREE Laundry | $4,456 | $257 | 3 | 2 | 0.36 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