Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.18% first-year return on $116k initial cash invested.
-4.18%
Cash On Cash
5.04%
Cap Rate
0.88
DSCR
$3,916
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,916
Total Expenses
$4,321
Mortgage P&I
53%
$2,093
Property Taxes
5%
$192
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Getaway with Pool Wow | $4,216 | $210 | 4 | 2 | 0.25 mi |
Charming 4BR Oasis: Private Backyard! | $2,931 | $146 | 4 | 2 | 0.37 mi |
Casa de Bougainvillea | $2,630 | $131 | 4 | 2.5 | 0.52 mi |
Modern/4Bed/3Bath/2miles to downtown/sleeps8 | $5,842 | $291 | 4 | 3 | 0.24 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