Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.27% first-year return on $148k initial cash invested.
-20.27%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$3,001
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $5,502 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,001
Total Expenses
$5,502
Mortgage P&I
113%
$3,385
Property Taxes
10%
$285
Home Insurance
8%
$227
HOA
6%
$165
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sapphire Daze - an amazing view, with a cottage! | $3,208 | $199 | 3 | 2 | 0.24 mi |
Spring Fling! 2 lakes + Resort Amenities! | $2,563 | $159 | 3 | 2 | 0.32 mi |
Lakefront, Mountain View, Waterfall, 3B/3Bth | $3,498 | $217 | 3 | 3 | 0.3 mi |
Cozy Cabin with Wrap-Around Porch and Creek Access | $4,208 | $261 | 3 | 2 | 0.29 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