Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.76% first-year return on $64,788 initial cash invested.
-4.76%
Cash On Cash
5.49%
Cap Rate
0.87
DSCR
$2,452
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,709
Mortgage P&I
48%
$1,178
Property Taxes
11%
$277
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home Near Downtown and Airport, 3BR/2BA | $2,761 | $178 | 3 | 2 | 1.48 mi |
Travellers Retreat | $2,435 | $157 | 3 | 2 | 1.5 mi |
Garden Retreat Near Downtown, Botanical Immersion | $2,265 | $146 | 3 | 2 | 1.74 mi |
The Draper-MCM Spacious Ranch minutes to it all | $2,932 | $189 | 3 | 2.5 | 1.4 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