Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.13% first-year return on $125k initial cash invested.
-14.13%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,001
Rent
-$1,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,001
Total Expenses
$4,477
Mortgage P&I
85%
$2,551
Property Taxes
11%
$316
Home Insurance
6%
$170
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casita D' Caro | $3,614 | $220 | 3 | 2 | 0.53 mi |
Pristine Adriatic Villa Home #5 - 3 Bd/ 3 Ba | $2,480 | $151 | 3 | 3 | 0.66 mi |
Beautiful Home in a Peaceful Neighborhood | $5,371 | $327 | 4 | 2.5 | 0.59 mi |
Pristine Adriatic Villa Home #3 | $2,037 | $124 | 2 | 2 | 0.57 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