Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.71% first-year return on $106k initial cash invested.
-8.71%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$3,128
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,260
Closing costs
1%
$3,913
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,128
Total Expenses
$3,899
Mortgage P&I
62%
$1,945
Property Taxes
10%
$317
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 3BR Townhome - Sleep 6 | $2,538 | $149 | 3 | 3.5 | 1.42 mi |
Gorgeous house… with hot tub and pool | $7,103 | $417 | 4 | 3.5 | 1.34 mi |
Peacefulness of Country Club Rd | $2,010 | $118 | 3 | 2 | 1.21 mi |
Tranquil Cape Cod w/ Fast Freeway Access | $2,725 | $160 | 3 | 2 | 1.54 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