Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $560k initial cash invested.
-25.4%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$6,639
Rent
-$11,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$560k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,639
Total Expenses
$18,483
Mortgage P&I
193%
$12,791
Property Taxes
24%
$1,612
Home Insurance
13%
$892
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 6-Bed Family Retreat Near Golf Course | $5,300 | $363 | 4 | 4.5 | 1.74 mi |
Kirkland Modern 4BR Family Oasis | Kids’ Paradise | $6,322 | $433 | 4 | 4 | 1.22 mi |
Charming & Spacious House with Relaxing Huge Deck | $4,614 | $316 | 4 | 3 | 1.13 mi |
Spacious Cabin with HotTub,Sauna,AC,Loft,King Bed | $8,307 | $569 | 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