Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $374k initial cash invested.
-24.95%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$4,277
Rent
-$7,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,277 income − $12,053 expenses = $7,776 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,277
Total Expenses
$12,053
Mortgage P&I
208%
$8,908
Property Taxes
12%
$499
Home Insurance
14%
$593
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Tahoe Getaway with View | $5,386 | $454 | 3 | 2 | 0.08 mi |
Lovely Home with Beautiful Views (568TY) | $5,042 | $425 | 3 | 2 | 0.18 mi |
Tesla/EV Charger Clean Spacious 3BR/2BA w/ Garage | $0 | $0 | 3 | 2 | 0.2 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