Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.99% first-year return on $71,067 initial cash invested.
-5.99%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$2,513
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,513
Total Expenses
$2,868
Mortgage P&I
49%
$1,229
Property Taxes
13%
$332
Home Insurance
4%
$90
HOA
0%
$10
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Cabin Escape- Lakeside Romantic Getaway | $2,859 | $241 | 3 | 2 | 1.6 mi |
! My home is your home near legoland ¡ | $1,507 | $127 | 3 | 2 | 1.73 mi |
Grammy's House on Lake Buckeye | $1,862 | $157 | 3 | 2 | 2.11 mi |
Casa Inman – 3BR Luxury Stay Minutes from Legoland | $2,254 | $190 | 3 | 2 | 2.35 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