Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.31% first-year return on $81,000 initial cash invested.
-10.31%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,165
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,165
Total Expenses
$2,861
Mortgage P&I
68%
$1,463
Property Taxes
12%
$253
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Murphy's Manor | $3,641 | $285 | 3 | 1 | 0.27 mi |
3 Bedroom Brick Rancher in the heart of the city | $2,325 | $182 | 3 | 1 | 0.61 mi |
Landing | Amazing 2BD, Clubhouse, Gym | $1,392 | $109 | 2 | 2 | 0.63 mi |
Nestled in Norfolk | $1,737 | $136 | 2 | 1 | 0.46 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