Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.73% first-year return on $121k initial cash invested.
-11.73%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$2,851
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,060
Closing costs
1%
$4,603
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,851
Total Expenses
$4,030
Mortgage P&I
81%
$2,297
Property Taxes
7%
$200
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean, Comfy, and Cozy | $3,751 | $209 | 4 | 2 | 2.99 mi |
Spacious/Clean 4BR 2BA Home Away from Home | $5,779 | $322 | 4 | 2 | 3.51 mi |
Home away from home | $1,687 | $94 | 3 | 2 | 3.33 mi |
Luxury Living at Bargain Price. Garage Parking. | $2,728 | $152 | 3 | 2 | 4.06 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