Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.1% first-year return on $191k initial cash invested.
-18.1%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,959
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,959
Total Expenses
$6,839
Mortgage P&I
102%
$4,044
Property Taxes
15%
$587
Home Insurance
7%
$278
HOA
1%
$30
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe 4BR Family Friendly Home w. WiFi near DIA | $2,667 | $137 | 4 | 3.5 | 1.06 mi |
Comfy Home with Private Rear View & Fiber Internet | $6,210 | $319 | 4 | 3.5 | 2.26 mi |
Mid-Term Haven | $3,017 | $155 | 4 | 3.5 | 2.47 mi |
Spacious 4BR | Relaxing | Family & Group Friendly | $5,743 | $295 | 4 | 3.5 | 2.47 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