Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.46% first-year return on $122k initial cash invested.
-2.46%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$5,304
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,304 income − $5,554 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,100
Closing costs
1%
$4,955
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,304
Total Expenses
$5,554
Mortgage P&I
46%
$2,454
Property Taxes
6%
$334
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Forks Fir House | $5,979 | $351 | 3 | 2 | 0.14 mi |
𓇻Elegant Forest Retreat | Starlink, Coffee, BBQ | $7,529 | $442 | 3 | 2 | 0.31 mi |
Huckleberry Haven | $4,156 | $244 | 3 | 2 | 0.43 mi |
The Quarry Cottage a Cozy Industrial Retreat | $9,334 | $548 | 3 | 2 | 0.44 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