Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $380k initial cash invested.
-22.68%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,214
Rent
-$7,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,214
Total Expenses
$11,395
Mortgage P&I
202%
$8,526
Property Taxes
6%
$252
Home Insurance
14%
$593
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR/3BA Clean, Spacious, Pet-Friendly. Sleeps 12. | $7,157 | $362 | 4 | 3 | 1.79 mi |
Pet Friendly Stay Sleeps 9 Pool Workspace | $3,717 | $188 | 4 | 2.5 | 1.49 mi |
Pet-Friendly 4BR Getaway w/ Hot Tub,Fire Pit & BBQ | $4,271 | $216 | 4 | 2.5 | 1.7 mi |
Luxury Mineral Spa Escape, Game Room Fun | $6,267 | $317 | 4 | 2 | 1.17 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