Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.03% first-year return on $129k initial cash invested.
-15.03%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,052
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100k
Closing costs
1%
$5,018
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,052
Total Expenses
$5,672
Mortgage P&I
62%
$2,523
Property Taxes
25%
$1,024
Home Insurance
4%
$180
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
West EP Poolside Mountain Views | $3,449 | $210 | 4 | 3.5 | 0.74 mi |
Upscale Oasis in West El Paso. | $5,190 | $316 | 4 | 3 | 0.36 mi |
Your home away from home! | $6,586 | $401 | 4 | 3 | 0.63 mi |
Entire Home with 2 Suites | $2,201 | $134 | 4 | 3 | 0.71 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