Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.08% first-year return on $96,958 initial cash invested.
-7.08%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$3,180
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,958
Downpayment
20%
$75,198
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$3,752
Mortgage P&I
58%
$1,836
Property Taxes
5%
$150
Home Insurance
4%
$132
HOA
3%
$108
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Basketball + Firepit + 20mi to Disney + in dwtn! | $3,149 | $167 | 3 | 2 | 1.49 mi |
Nautical Cloud Lake Cottage | $3,395 | $180 | 3 | 2 | 2.12 mi |
Family Home with Private Pool & Yard Only 24 Mi to | $4,469 | $237 | 3 | 2 | 2.19 mi |
Vixi Staycation. | $2,584 | $137 | 3 | 2 | 2.42 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