Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $207k initial cash invested.
-10.3%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$6,641
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$175k
Closing costs
1%
$8,736
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,641
Total Expenses
$8,422
Mortgage P&I
65%
$4,293
Property Taxes
8%
$543
Home Insurance
5%
$315
HOA
1%
$83
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 |
|---|---|---|---|---|---|
New Listing! Hot Tub ~ 2 Living Areas ~ Pet Friendly | $9,834 | $548 | 4 | 3 | 1.2 mi |
New Listing! Hot Tub ~ 2 Living Areas ~ Bend Home | $9,188 | $512 | 4 | 3 | 1.2 mi |
Game Room | Hot Tub | Easy 2 Bachelor | Old Mill | $6,048 | $337 | 4 | 3 | 1.34 mi |
Bluebird Day - Brooks House | $5,922 | $330 | 4 | 3 | 1.34 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