Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $83,904 initial cash invested.
-8.4%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$3,082
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,082
Total Expenses
$3,669
Mortgage P&I
54%
$1,674
Property Taxes
11%
$335
Home Insurance
4%
$122
HOA
2%
$60
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SALE! Centrally Located, Super Clean, 4x Queen Bed | $3,468 | $150 | 2 | 2 | 2.29 mi |
Welcoming & Cozy Mid-Century Home- Self Check-In | $3,676 | $159 | 2 | 2 | 1.39 mi |
SALE! Peaceful, Clean, 4x Queen Bed, Spacious! | $3,514 | $152 | 2 | 2 | 2.25 mi |
Beautiful home in a stress-free environment | $2,427 | $105 | 2 | 2 | 1.94 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