Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.08% first-year return on $93,090 initial cash invested.
-0.08%
Cash On Cash
6.4%
Cap Rate
1.09
DSCR
$3,869
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,869
Total Expenses
$3,875
Mortgage P&I
41%
$1,605
Property Taxes
8%
$298
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
HOME AWAY FROM HOME | $2,965 | $171 | 3 | 2 | 1.82 mi |
SpacComf-4bd2ba-sleeps8-parking-I164-hosp-3daysmin | $6,207 | $358 | 4 | 2 | 3.23 mi |
Quiet Churchland Gem | $2,861 | $165 | 3 | 1.5 | 2.33 mi |
The Perfect Home! | $3,034 | $175 | 3 | 2.5 | 2.48 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