Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.2% first-year return on $75,708 initial cash invested.
-6.2%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$2,450
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,708
Downpayment
20%
$54,960
Closing costs
1%
$2,748
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$2,841
Mortgage P&I
54%
$1,332
Property Taxes
7%
$180
Home Insurance
4%
$98
HOA
2%
$55
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly updated• 3BR/2BA • 7 Beds • Pets Welcome | $3,363 | $194 | 3 | 2 | 0.07 mi |
3br/2ba: Gated Community Youngsville & Lafayette | $3,173 | $183 | 3 | 2 | 0.4 mi |
Spacious home 2 min to Youngsville Sports Complex | $3,017 | $174 | 3 | 2 | 0.62 mi |
Spacious & Modern | 4BR Retreat | $3,346 | $193 | 4 | 2 | 0.51 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