Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.14% first-year return on $137k initial cash invested.
-10.14%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$3,721
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$107k
Closing costs
1%
$5,367
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,721
Total Expenses
$4,876
Mortgage P&I
70%
$2,620
Property Taxes
7%
$278
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful garden retreat 4 BR, private & comfy | $11,091 | $561 | 4 | 3 | 0.9 mi |
Historic Farmhouse on 50 Acres, Delightfully Quiet | $6,781 | $343 | 4 | 3 | 2.51 mi |
Natures Nook: A Cozy Retreat | $4,468 | $226 | 3 | 2 | 1.06 mi |
Woodland Retreat - remote Office | $4,350 | $220 | 3 | 2 | 2.08 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