Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $117k initial cash invested.
-10.72%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$3,474
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,020
Closing costs
1%
$4,701
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$4,517
Mortgage P&I
67%
$2,318
Property Taxes
10%
$362
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakeside Retreat with Hot Tub & Game Room | $8,186 | $464 | 3 | 2 | 2.44 mi |
The Garden Woods | $3,617 | $205 | 3 | 2 | 2.43 mi |
Peaceful Riverfront Home | $2,981 | $169 | 3 | 2.5 | 3.05 mi |
Notre Dame Football Getaway | $2,540 | $144 | 3 | 1 | 1.32 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