Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.06% first-year return on $122k initial cash invested.
-11.06%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$2,957
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,957
Total Expenses
$4,086
Mortgage P&I
77%
$2,290
Property Taxes
7%
$213
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suburban Calm | $4,922 | $261 | 4 | 3 | 3.47 mi |
NEW! Stunning★Romantic★ Modern Home w/ Large Patio | $3,225 | $171 | 4 | 2.5 | 0.9 mi |
Luxury 4 BedRoom House~5 Beds~2 Living Rooms w/ TV | $5,525 | $293 | 4 | 2 | 3.7 mi |
The Getaway -Fun & Relaxing Oasis | $4,922 | $261 | 3 | 2.5 | 1.55 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