Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.27% first-year return on $69,813 initial cash invested.
-6.27%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$2,612
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,813
Downpayment
20%
$55,060
Closing costs
1%
$2,753
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,612
Total Expenses
$2,977
Mortgage P&I
51%
$1,341
Property Taxes
11%
$292
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Eclectic Bungalow in the Heart of the City | $4,858 | $242 | 2 | 2 | 0.54 mi |
Close to Medical / Downtown area | $3,935 | $196 | 2 | 1 | 0.35 mi |
The Boulevard Bungalow | $4,236 | $211 | 2 | 1 | 0.59 mi |
Charming 1940's Cottage in central location | $3,393 | $169 | 2 | 1 | 0.09 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