Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.84% first-year return on $129k initial cash invested.
-9.84%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$3,527
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,527
Total Expenses
$4,583
Mortgage P&I
70%
$2,459
Property Taxes
7%
$256
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gowdy Lane residential | $3,952 | $224 | 4 | 2 | 3.44 mi |
Peaceful Getaway Home | $4,552 | $258 | 4 | 2 | 3.84 mi |
Lovely home 4bed/2bth family & pet friendly | $3,546 | $201 | 4 | 2 | 3.9 mi |
Cozy Corner Retreat | $3,758 | $213 | 4 | 2 | 3.98 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