Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.34% first-year return on $208k initial cash invested.
-8.34%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$6,836
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,836
Total Expenses
$8,279
Mortgage P&I
65%
$4,414
Property Taxes
4%
$279
Home Insurance
4%
$306
HOA
0%
$0
Property Management
15%
$1,025
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,709
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classic Four-Bedroom House | $3,124 | $158 | 4 | 2 | 0.9 mi |
Outstanding Vintage Home Wonderful for Family | $4,962 | $251 | 4 | 3 | 0.94 mi |
Serene Poolside Escape | $14,907 | $754 | 4 | 2.5 | 1.8 mi |
Delight on Coral Bells Pl M#41423 | $4,864 | $246 | 3 | 2.5 | 2.19 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