Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.28% first-year return on $183k initial cash invested.
-17.28%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$3,565
Rent
-$2,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$152k
Closing costs
1%
$7,592
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,565
Total Expenses
$6,207
Mortgage P&I
105%
$3,729
Property Taxes
14%
$497
Home Insurance
8%
$269
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom 3 Bathroom Oasis | $3,610 | $172 | 4 | 3 | 0.25 mi |
Beautiful/Spacious Midterm Home | $2,959 | $141 | 4 | 3 | 2.01 mi |
4 BR/2 Bath Model Home w/ EV Charger on Cul-de-sac | $3,253 | $155 | 4 | 2 | 2.08 mi |
A Gorgeous Home Stay for Vacation and Business | $6,737 | $321 | 4 | 2.5 | 1.24 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