Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $294k initial cash invested.
-24.02%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$3,476
Rent
-$5,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,476
Total Expenses
$9,359
Mortgage P&I
183%
$6,358
Property Taxes
25%
$883
Home Insurance
13%
$450
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
South Hill Retreat - 12 mins to Downtown | $5,561 | $277 | 4 | 3 | 1.79 mi |
GORGEOUS MANITO RANCHER (One Level) | $3,232 | $161 | 3 | 2.5 | 1.85 mi |
Beautiful & Private South Hill 3 Bedroom Home | $4,417 | $220 | 3 | 2 | 0.32 mi |
Quiet 2023 remodel, strong Wi-Fi, with free coffee | $2,931 | $146 | 3 | 2 | 1.53 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