Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $506k initial cash invested.
-24.91%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,990
Rent
-$10,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$465k
Closing costs
1%
$23,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,990
Total Expenses
$16,498
Mortgage P&I
194%
$11,638
Property Taxes
17%
$1,026
Home Insurance
14%
$814
HOA
2%
$144
Property Management
15%
$898
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely & bright 3BR/2.5BA house with housekeeping! | $5,530 | $202 | 3 | 2.5 | 1.96 mi |
.3BR/2BA Spacious Downtown Families Kids Fun | $6,488 | $237 | 3 | 2 | 1.81 mi |
Centrally located- Dedicated sleep & work spaces. | $5,721 | $209 | 3 | 2 | 1.61 mi |
.2BR/2BA Spacious Downtown Mountain View | $4,353 | $159 | 3 | 2 | 1.73 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