Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.79% first-year return on $175k initial cash invested.
-3.79%
Cash On Cash
5.37%
Cap Rate
0.93
DSCR
$7,223
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,223
Total Expenses
$7,775
Mortgage P&I
50%
$3,603
Property Taxes
6%
$439
Home Insurance
4%
$266
HOA
0%
$0
Property Management
15%
$1,083
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,806
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Comfortable Residential House in Quiet Community | $5,793 | $293 | 3 | 2 | 2.07 mi |
Lake View Condo 2 Bed/ 2 Bath | $6,623 | $335 | 2 | 2 | 2.18 mi |
2-Story Family, Dog Stay w/King Bed, Yard, Grill | $13,701 | $693 | 4 | 2.5 | 1.67 mi |
Quaint Comfy Casa/4 bedrooms/2 baths/10 guests | $6,742 | $341 | 4 | 2 | 1.07 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