Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $169k initial cash invested.
-20.82%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,387
Rent
-$2,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$6,326
Mortgage P&I
104%
$3,524
Property Taxes
19%
$636
Home Insurance
8%
$262
HOA
8%
$279
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$847
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Paradise Retreat | Private 3 Bedroom w/ Pool & Spa | $6,282 | $449 | 3 | 2.5 | 1.58 mi |
3BR Oasis | Hot Tub, Arcade, Fire Pit, & Ping Pong | $3,484 | $249 | 3 | 3 | 2.03 mi |
The honey house | $5,261 | $376 | 3 | 2 | 1.56 mi |
Freshly Renovated Home - Modern and Comfortable | $4,030 | $288 | 3 | 2 | 1.26 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