Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $152k initial cash invested.
-18.31%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$2,499
Rent
-$2,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,099
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,499
Total Expenses
$4,819
Mortgage P&I
126%
$3,138
Property Taxes
6%
$157
Home Insurance
9%
$214
HOA
4%
$110
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Single Family Only. House is close to everything. | $4,889 | $328 | 4 | 3 | 2.78 mi |
Calm and Tidy Getaway | $2,072 | $139 | 3 | 2.5 | 2.14 mi |
Eagle Ridge | $4,680 | $314 | 3 | 2.5 | 3.04 mi |
Quiet 6 beds Spacious | $1,595 | $107 | 3 | 2.5 | 3.09 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