Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.35% first-year return on $79,719 initial cash invested.
-0.35%
Cash On Cash
6.62%
Cap Rate
1.09
DSCR
$3,980
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $4,003 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,980
Total Expenses
$4,003
Mortgage P&I
37%
$1,485
Property Taxes
13%
$503
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$995
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SerranoSky*Cowboy Pool*Hot Tub*Fire Pit*10min JTNP | $3,769 | $210 | 3 | 2 | 0 mi |
Stylish Retreat | Hot Tub, Fire Pit | Mins to JTNP | $4,827 | $269 | 3 | 2 | 0.18 mi |
Gameroom, SPA, Hammocks, Stargaze, ModernVibes JT | $4,917 | $274 | 3 | 2 | 0.19 mi |
JT Oasis with Hot Tub & Game Room | $5,366 | $299 | 3 | 2 | 0.22 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