Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.77% first-year return on $93,300 initial cash invested.
-6.77%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$3,263
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,263
Total Expenses
$3,789
Mortgage P&I
51%
$1,665
Property Taxes
14%
$441
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Cul-de-sac•4 bed•2 bath | $3,515 | $214 | 4 | 2 | 1.87 mi |
Heart of Heritage Hills Home | $4,681 | $285 | 4 | 2.5 | 1.93 mi |
“Spacious 4Bedroom Nice, Clean & Comfortable” | $3,876 | $236 | 4 | 3 | 1.67 mi |
Family Friendly Cul-de-sac | $3,860 | $235 | 4 | 2 | 1.58 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