Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.69% first-year return on $100k initial cash invested.
-10.69%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$2,984
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $3,876 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$72,500
Closing costs
1%
$3,625
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,984
Total Expenses
$3,876
Mortgage P&I
61%
$1,831
Property Taxes
16%
$485
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heated Pool • Spa • Fire Pit • Forested Retreat | $5,376 | $505 | 4 | 2.5 | 0.7 mi |
Alpine Lodge | $4,003 | $376 | 4 | 2 | 0.35 mi |
Aframe Lux MidCentury Cabin with AC Heat | $4,642 | $436 | 4 | 2 | 0.73 mi |
4BR Home w/fireplace, private deck, & w/d | $4,013 | $377 | 4 | 2.5 | 0.3 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