Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.78% first-year return on $134k initial cash invested.
-6.78%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,590
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,590
Total Expenses
$5,349
Mortgage P&I
57%
$2,620
Property Taxes
7%
$341
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central City Retreat | $5,904 | $329 | 4 | 3 | 5.51 mi |
Country Haven Home - Entire Home | $6,425 | $358 | 5 | 3 | 1.57 mi |
Relax! Room for 6+ comfortably | $2,782 | $155 | 3 | 3 | 5.27 mi |
Your Haven on Hoover | $2,835 | $158 | 3 | 2.5 | 5.24 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