Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.18% first-year return on $327k initial cash invested.
-24.18%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,019
Rent
-$6,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$289k
Closing costs
1%
$14,449
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,019
Total Expenses
$10,618
Mortgage P&I
178%
$7,149
Property Taxes
25%
$1,014
Home Insurance
13%
$525
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
South Hill Retreat - 12 mins to Downtown | $4,465 | $277 | 4 | 3 | 1.24 mi |
Pool & Patio Retreat, Sleeps 10 | $7,190 | $446 | 5 | 3 | 1.32 mi |
Your Home on the South Hill | $3,273 | $203 | 3 | 2.5 | 1.65 mi |
5 Star Location Central to Downtown & Hospitals - | $2,466 | $153 | 3 | 2 | 1.04 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