Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.97% first-year return on $80,643 initial cash invested.
-10.97%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$2,337
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$3,074
Mortgage P&I
62%
$1,458
Property Taxes
17%
$390
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW Stylish 3-bedroom 2 bath with Free Parking | $1,170 | $74 | 3 | 2 | 1.02 mi |
Spacious 3BR 2Bath Furnished Long Term Rental | $1,866 | $118 | 3 | 2 | 2.09 mi |
Home Away from Home | $3,638 | $230 | 3 | 1.5 | 1.73 mi |
Work & Relax: Corporate Housing w/ Workspaces | $2,278 | $144 | 3 | 1.5 | 1.98 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