Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $162k initial cash invested.
-14.93%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$2,988
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,988
Total Expenses
$5,008
Mortgage P&I
110%
$3,301
Property Taxes
1%
$41
Home Insurance
8%
$231
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wonderful 4BR/3BA with open floor plan w/garage | $2,774 | $120 | 4 | 3 | 0.12 mi |
Spacious 4BR/3BA with amazing views | $2,751 | $119 | 4 | 3 | 0.67 mi |
Spacious Rio Rancho Home with Breathtaking Views! | $4,762 | $206 | 4 | 2.5 | 1.68 mi |
Tranquil & peaceful yet close to so much. Pet Friendly. Spacious inside & out. | $4,277 | $185 | 4 | 2 | 1.68 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