Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.75% first-year return on $128k initial cash invested.
-12.75%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$3,024
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$98,860
Closing costs
1%
$4,943
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,024
Total Expenses
$4,382
Mortgage P&I
80%
$2,421
Property Taxes
11%
$334
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Superhero HUGE Condo| ADA compliant | Long Stays! | $2,154 | $118 | 4 | 2 | 0.87 mi |
Superhero Condo |ADA access| 4bdrm | HUGE condo! | $2,756 | $151 | 4 | 2 | 0.92 mi |
Kingview Estates Large House Exceptional Views | $4,490 | $246 | 4 | 2 | 1.11 mi |
Sunshine, Wine and Dine! Games too! | $4,234 | $232 | 4 | 2 | 1.43 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