Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.62% first-year return on $175k initial cash invested.
-8.62%
Cash On Cash
4.03%
Cap Rate
0.7
DSCR
$5,824
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,824
Total Expenses
$7,082
Mortgage P&I
59%
$3,439
Property Taxes
10%
$611
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,456
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Uline Hospitality | $7,003 | $307 | 4 | 2 | 1.84 mi |
This is HOME! IDEAL Location Duke St | King Bed | $5,908 | $259 | 4 | 2 | 1.89 mi |
Tropical Style Oasis with Modern Comfort | $7,574 | $332 | 4 | 2.5 | 1.65 mi |
4BR/2.5BA Near Old Town - Sleeps 8! Pet Friendly | $7,095 | $311 | 4 | 2.5 | 1.79 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