Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.96% first-year return on $93,636 initial cash invested.
-2.96%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$3,039
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,636
Downpayment
20%
$66,320
Closing costs
1%
$3,316
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,039
Total Expenses
$3,270
Mortgage P&I
54%
$1,633
Property Taxes
2%
$60
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Lotus Villa | $3,593 | $179 | 4 | 3 | 3.87 mi |
Stowers STOW AWAY | $2,770 | $138 | 3 | 2 | 2.73 mi |
Cozy Spyglass Hideaway 3 BR 2 Bath | $3,854 | $192 | 3 | 2 | 2.99 mi |
3 BR 2 BTH, Dog Friendly, Fenced Yard, Game RM | $3,654 | $182 | 3 | 2 | 3.46 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