Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.72% first-year return on $120k initial cash invested.
-5.72%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$3,959
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,959
Total Expenses
$4,533
Mortgage P&I
58%
$2,295
Property Taxes
4%
$175
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 BEDROOM, BAR, DARTS, SLIDE AND A HOT TUB | $4,961 | $233 | 4 | 2 | 0.22 mi |
Unique triangle shaped home with 2 master suites. | $3,726 | $175 | 3 | 2.5 | 0.22 mi |
Laytonious Manor | $3,641 | $171 | 3 | 2 | 0.46 mi |
Townhouse with Arcade | $4,897 | $230 | 3 | 3 | 0.68 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