Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.44% first-year return on $108k initial cash invested.
-1.44%
Cash On Cash
6.05%
Cap Rate
1.02
DSCR
$4,379
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,379
Total Expenses
$4,508
Mortgage P&I
45%
$1,967
Property Taxes
6%
$275
Home Insurance
3%
$140
HOA
1%
$24
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Golf Community - 4 Rooms with 3.5 Baths | $12,658 | $578 | 4 | 3.5 | 2.78 mi |
Parkview Pearl | 5 BR Garage | W/D Extended Stays | $4,271 | $195 | 5 | 2.5 | 0.22 mi |
Spacious Home near Parkview and Dupont Hospital | $4,665 | $213 | 5 | 2.5 | 2.25 mi |
Entire Home - 3,700 sq/ft in Golf Community - 5 BR | $15,111 | $690 | 5 | 3.5 | 2.75 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