Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.68% first-year return on $111k initial cash invested.
-7.68%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$3,144
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,144
Total Expenses
$3,852
Mortgage P&I
65%
$2,031
Property Taxes
3%
$108
Home Insurance
5%
$161
HOA
1%
$42
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
North Knox Beauty at Berkley Landing, 4BR/2 story | $3,481 | $194 | 4 | 2.5 | 0.52 mi |
Brand New! Berkley Landing Ranch | $2,997 | $167 | 3 | 2 | 0.43 mi |
Brand New! Memory Hill Ranch | $3,141 | $175 | 3 | 2 | 0.55 mi |
Brand New Memory Hill Beauty! Upstairs Only | $2,584 | $144 | 3 | 2 | 0.63 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