Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.17% first-year return on $80,265 initial cash invested.
-5.17%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$2,461
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,265
Downpayment
20%
$59,300
Closing costs
1%
$2,965
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,461
Total Expenses
$2,807
Mortgage P&I
59%
$1,458
Property Taxes
3%
$66
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hillside Haven - affordable, and convenient | $1,658 | $79 | 3 | 1 | 1.12 mi |
Honeysuckle Hideaway- 2 bedroom home near the lake | $2,078 | $99 | 2 | 2 | 1.66 mi |
The Ultimate Spot, 5 minutes from the lake | $3,295 | $157 | 4 | 1.5 | 1.21 mi |
Modern Retreat w/ Fire Pit Near Harrison Bay! | $2,938 | $140 | 2 | 1 | 0.54 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