Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $95,379 initial cash invested.
-13.27%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$2,765
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,765
Total Expenses
$3,820
Mortgage P&I
61%
$1,673
Property Taxes
24%
$672
Home Insurance
4%
$119
HOA
1%
$28
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Home Away from Home | $2,590 | $129 | 4 | 2 | 0.45 mi |
Rustic Roots Retreat FIFA Premier | $3,614 | $180 | 4 | 2.5 | 0.43 mi |
Pasadena Getaway • Spacious 4BR w/ Backyard | $3,132 | $156 | 4 | 2.5 | 0.87 mi |
Cozy Duplex Close to Hobby, Lagoon, NASA, Beaches! | $1,987 | $99 | 3 | 2 | 0.53 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