Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.77% first-year return on $122k initial cash invested.
-2.77%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$5,243
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,243 income − $5,525 expenses = $282 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
$5,243
Total Expenses
$5,525
Mortgage P&I
47%
$2,454
Property Taxes
6%
$334
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Forks Fir House | $5,855 | $350 | 3 | 2 | 0.14 mi |
𓇻Elegant Forest Retreat | Starlink, Coffee, BBQ | $7,378 | $441 | 3 | 2 | 0.31 mi |
Huckleberry Haven | $3,998 | $239 | 3 | 2 | 0.43 mi |
Wildernest Retreat | $7,227 | $432 | 3 | 2 | 0.45 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