Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.1% first-year return on $91,290 initial cash invested.
-14.1%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$2,455
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,455
Total Expenses
$3,528
Mortgage P&I
70%
$1,718
Property Taxes
21%
$510
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Little Bit Like Home | $2,015 | $138 | 3 | 2.5 | 0.74 mi |
Stunning Updated Spacious Home | $2,818 | $193 | 3 | 2 | 0.38 mi |
Peaceful botanical 3 bedroom, 2 bath retreat | $1,767 | $121 | 3 | 2 | 0.64 mi |
Spacious 3 Bedroom, 2 bathroom home with parking. | $1,986 | $136 | 3 | 2 | 0.73 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