Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $82,800 initial cash invested.
-10.46%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$2,621
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,621
Total Expenses
$3,343
Mortgage P&I
54%
$1,415
Property Taxes
22%
$572
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spanish Oaks Manor | $3,448 | $218 | 4 | 2.5 | 0.38 mi |
Spacious Home, Big Yard, Fast WiFi, Near Shops! | $2,910 | $184 | 4 | 2.5 | 1.32 mi |
Saegert Ranch Oasis: 4BR/2.5BA | $2,040 | $129 | 4 | 2.5 | 2.15 mi |
The Rustic Retreat Sleeps 12 Patio & Fire Pit BBQ | $2,056 | $130 | 4 | 2 | 0.94 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