Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $323k initial cash invested.
-23.08%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,290
Rent
-$6,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$285k
Closing costs
1%
$14,229
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,290
Total Expenses
$9,499
Mortgage P&I
212%
$6,982
Property Taxes
13%
$412
Home Insurance
16%
$525
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Glen Haven | $3,737 | $195 | 3 | 2 | 0.52 mi |
Montrose Retreat 3BR Fenced Yard | $3,200 | $167 | 3 | 2 | 0.6 mi |
Glen Mor Nest | $2,970 | $155 | 3 | 2 | 0.62 mi |
The Glen Spot | $3,334 | $174 | 3 | 2 | 0.64 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