Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.47% first-year return on $62,100 initial cash invested.
-2.47%
Cash On Cash
6.15%
Cap Rate
0.98
DSCR
$2,522
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$2,650
Mortgage P&I
44%
$1,104
Property Taxes
10%
$262
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3br/2b Ranch sleeps 5 | $3,286 | $146 | 3 | 1.5 | 2.01 mi |
Cozy 3BR Ranch in Florissant | $3,781 | $168 | 3 | 1 | 1.26 mi |
Casa Cul De Sac | $2,633 | $117 | 4 | 2 | 1.28 mi |
Charming North County 3BR Ranch | $4,097 | $182 | 4 | 1.5 | 1.71 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