Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.01% first-year return on $666k initial cash invested.
-27.01%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$6,148
Rent
-$14,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3056k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$666k
Downpayment
20%
$611k
Closing costs
1%
$30,559
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,148
Total Expenses
$21,130
Mortgage P&I
243%
$14,954
Property Taxes
33%
$2,043
Home Insurance
18%
$1,119
HOA
1%
$63
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,537
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House in the Woods (Whole House) | $12,468 | $732 | 4 | 3.5 | 3.07 mi |
Stunning Luxury Waterfront Home | $13,354 | $784 | 4 | 3.5 | 3.1 mi |
Cougar Mountain Lakeview Retreat | $10,407 | $611 | 4 | 3 | 1.63 mi |
Serene 4BR Newcastle Home w/ Lush Garden E#42396 | $4,923 | $289 | 4 | 3 | 2.36 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