Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.96% first-year return on $102k initial cash invested.
-7.96%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$3,425
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,425
Total Expenses
$4,100
Mortgage P&I
60%
$2,053
Property Taxes
4%
$130
Home Insurance
4%
$140
HOA
4%
$133
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Montgomery's Most Fun Airbnb - 3 Beds 2 Baths | $4,059 | $157 | 3 | 2 | 0.44 mi |
Pruitt Place | $3,464 | $134 | 3 | 2 | 0.58 mi |
Pool, FUN, and WiFi! (East Montgomery Home Oasis) | $3,645 | $141 | 3 | 2 | 0.77 mi |
Relaxing Home Away - High Speed WiFi | $2,792 | $108 | 3 | 2 | 0.77 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