Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $196k initial cash invested.
-17.53%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,876
Rent
-$2,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$164k
Closing costs
1%
$8,181
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,876
Total Expenses
$6,736
Mortgage P&I
104%
$4,018
Property Taxes
15%
$568
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom 3 Bathroom Oasis | $3,662 | $172 | 4 | 3 | 0.31 mi |
A Gorgeous Home Stay for Vacation and Business | $6,835 | $321 | 4 | 2.5 | 1.01 mi |
Modern, Bright Home with Spacious Master Suite | $4,003 | $188 | 3 | 2.5 | 1.49 mi |
Beautiful/Spacious Midterm Home | $3,002 | $141 | 4 | 3 | 1.89 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