Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.61% first-year return on $207k initial cash invested.
-21.61%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$2,982
Rent
-$3,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$6,709
Mortgage P&I
154%
$4,578
Property Taxes
13%
$380
Home Insurance
11%
$315
HOA
0%
$5
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Villa Retreat | SPA,Deck, Fireplace, 3BR | $5,461 | $191 | 3 | 3 | 1.77 mi |
Spacious 4,000 sq.ft. Retreat. Golf, Ski and Work! | $4,632 | $162 | 3 | 2.5 | 2.83 mi |
Luxury 3bdrm Home-Backyard&Garage-By Trails&Parks | $7,034 | $246 | 3 | 2.5 | 3.33 mi |
Beautiful and Welcoming Home in Parker | $3,831 | $134 | 3 | 2.5 | 3.5 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