Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $160k initial cash invested.
-16.04%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$3,606
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,497
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,606
Total Expenses
$5,751
Mortgage P&I
88%
$3,176
Property Taxes
15%
$531
Home Insurance
6%
$228
HOA
2%
$85
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant 4BR Business Haven on Cannonero Dr G#41937 | $4,825 | $206 | 4 | 2.5 | 1.7 mi |
Special Offer! Corp. Rental/4B/Pool Table M#41937 | $6,183 | $264 | 4 | 2.5 | 1.76 mi |
Luxury 4B Cozy Spacious Home E#41937 | $5,480 | $234 | 4 | 2.5 | 1.78 mi |
Spacious 4BR Home on a Quiet Cul-de-Sac (Anclote) | $5,527 | $236 | 4 | 2.5 | 1.91 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