Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.74% first-year return on $198k initial cash invested.
-3.74%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$9,134
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,591
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,134
Total Expenses
$9,752
Mortgage P&I
46%
$4,184
Property Taxes
10%
$869
Home Insurance
3%
$315
HOA
0%
$0
Property Management
15%
$1,370
CapEx
4%
$365
Vacancy
0%
$0
Maintenance
4%
$365
Other
25%
$2,284
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bartram Haus at Camp Warnecke*River Access w/ Pool | $12,250 | $895 | 3 | 4 | 0.62 mi |
Schleyer Haus at Camp Warnecke*River Access & Pool | $12,264 | $896 | 3 | 4 | 0.62 mi |
Karnau Haus at Camp Warnecke*Riverfront w/ Pool | $11,128 | $813 | 3 | 4 | 0.62 mi |
Porter Haus at Camp Warnecke*River Access w/ Pool | $12,661 | $925 | 3 | 4 | 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