Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $105k initial cash invested.
-10.77%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,887
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,887
Total Expenses
$3,828
Mortgage P&I
65%
$1,883
Property Taxes
15%
$425
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
⭐ Spacious & Modern 4BD/3BA ⭐ Near I-40 | $3,917 | $163 | 4 | 3 | 0.49 mi |
Heart of the interstate | $2,859 | $119 | 4 | 2.5 | 0.57 mi |
The Belmar Beauty close to hospitals/shopping | $3,412 | $142 | 4 | 2 | 0.21 mi |
Spic and Span Top to Bottom-warm and welcoming | $3,869 | $161 | 4 | 2 | 0.57 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