Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $169k initial cash invested.
-16.74%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$3,053
Rent
-$2,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,891
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,053
Total Expenses
$5,406
Mortgage P&I
110%
$3,360
Property Taxes
9%
$274
Home Insurance
8%
$245
HOA
2%
$62
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy and Serene Family Private House - Pet Frienly | $3,093 | $226 | 4 | 2 | 0.59 mi |
Cozy Granville Retreat W/ Modern Amenities | $3,627 | $265 | 3 | 2 | 0.31 mi |
Gorgeous New 3BR Near Trails & Mountain Views | $2,779 | $203 | 3 | 2 | 0.39 mi |
Cozy Cul-de-Sac Retreat | $2,149 | $157 | 3 | 2 | 0.68 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