Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.68% first-year return on $169k initial cash invested.
-9.68%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$6,008
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,008
Total Expenses
$7,371
Mortgage P&I
55%
$3,332
Property Taxes
11%
$650
Home Insurance
4%
$242
HOA
4%
$264
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Route 66 Theme/4BR/3BA/NEW/9Beds/Near 210 | $5,688 | $340 | 4 | 3 | 0.13 mi |
Big Pool Home near Yaamava ~ BBQ ~Billiard~Arcade | $7,394 | $442 | 4 | 3 | 0.66 mi |
Family 5BR Home Close to Airport & Universities | $6,223 | $372 | 5 | 3 | 0.12 mi |
Cozy 5BR House • Near Airport, Colleges & Expo | $6,006 | $359 | 5 | 3 | 0.21 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