Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.54% first-year return on $66,342 initial cash invested.
-4.54%
Cash On Cash
5.58%
Cap Rate
0.89
DSCR
$2,881
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,881 income − $3,132 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,881
Total Expenses
$3,132
Mortgage P&I
42%
$1,207
Property Taxes
16%
$462
Home Insurance
3%
$81
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Neighborhood -3bed/2bath Upstairs Apt. | $3,446 | $206 | 3 | 2 | 1.29 mi |
There is Home along the way- Safehaven Cottage | $3,095 | $185 | 3 | 2 | 1.82 mi |
The Cameron Park House | $1,690 | $101 | 3 | 3 | 1.92 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