Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.02% first-year return on $118k initial cash invested.
-8.02%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$3,559
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,559
Total Expenses
$4,350
Mortgage P&I
64%
$2,273
Property Taxes
6%
$211
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
FLY AWAY HOME-Get full Two-story home | $3,975 | $198 | 4 | 2 | 1.62 mi |
Pretty house in Taylorsville. 4 bedrooms 5 beds | $3,373 | $168 | 4 | 2 | 1.51 mi |
*Cozy Spacious Home* In West Valley | $3,092 | $154 | 3 | 2 | 2.06 mi |
Comfy, Clean, Curated w/ King Bed & Local Coffee | $5,400 | $269 | 4 | 2 | 1.25 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