Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.92% first-year return on $129k initial cash invested.
-17.92%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,843
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,843
Total Expenses
$4,769
Mortgage P&I
88%
$2,514
Property Taxes
25%
$715
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous & Spacious 4br2.5ba Home| Fenced in Yard | $2,623 | $176 | 4 | 2.5 | 1.14 mi |
Large Comfy 4BR Retreat/Great Location ~Fam/Group | $2,817 | $189 | 4 | 2.5 | 2.23 mi |
Delight 4Br2Ba|Pets OK|Fenced in yard|Extended | $2,653 | $178 | 4 | 2 | 1.83 mi |
Luxury Leisure Lounge | $3,592 | $241 | 3 | 2 | 0.76 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