Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $219k initial cash invested.
-14.48%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$5,977
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$186k
Closing costs
1%
$9,293
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,977
Total Expenses
$8,621
Mortgage P&I
79%
$4,701
Property Taxes
12%
$736
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Remodeled Philips Ranch vacation home w Pool | $7,425 | $309 | 4 | 3 | 0.45 mi |
Modern 4B Pomona Estate for Fam/Corp Reloc|E#42030 | $5,935 | $247 | 4 | 3 | 0.65 mi |
Elegant Oasis Residence on Rio Grande M#42030 | $6,704 | $279 | 4 | 3 | 0.71 mi |
Graceful 4BR/3BA Retreat｜Dual Workspaces G#42030 | $5,214 | $217 | 4 | 3 | 0.71 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