Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.12% first-year return on $161k initial cash invested.
-17.12%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,783
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,783
Total Expenses
$5,073
Mortgage P&I
112%
$3,124
Property Taxes
14%
$386
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home of the Brave | $4,304 | $267 | 4 | 3 | 2.27 mi |
MEO's Cozy Corner | $2,434 | $151 | 4 | 2 | 1.2 mi |
Magnolia House | $2,660 | $165 | 4 | 2 | 2.11 mi |
Just Right Quiet & Convenient 3BR 2BA | $2,902 | $180 | 3 | 2 | 0.3 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