Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.43% first-year return on $95,700 initial cash invested.
-14.43%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$1,699
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,699
Total Expenses
$2,850
Mortgage P&I
108%
$1,827
Property Taxes
5%
$77
Home Insurance
8%
$130
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Historic 2BR/2BA w/ Private parking | $3,155 | $182 | 2 | 2 | 0.71 mi |
2 bedroom guest house 1 bath. Gray door | $1,370 | $79 | 2 | 1 | 0.28 mi |
Quaint Bungalow near Cardinals Stadium | $2,063 | $119 | 2 | 1 | 0.59 mi |
Super Cute Little Minimal House! | $1,387 | $80 | 2 | 1 | 0.66 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