Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.37% first-year return on $213k initial cash invested.
-10.37%
Cash On Cash
3.47%
Cap Rate
0.62
DSCR
$5,982
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,982
Total Expenses
$7,820
Mortgage P&I
70%
$4,202
Property Taxes
7%
$432
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,496
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mountain Vista | $8,241 | $589 | 4 | 3.5 | 1.13 mi |
Sunny & Stylish Home with Views | $6,170 | $441 | 4 | 3 | 0.33 mi |
Serene Retreat for Adults, Fun for Kids!* | $4,030 | $288 | 4 | 3 | 0.65 mi |
The Valley Retreat: Hot Tub & Fire-pit & Big Yard | $7,528 | $538 | 4 | 3 | 1.18 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