Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $257k initial cash invested.
-20.39%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,068
Rent
-$4,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$8,441
Mortgage P&I
141%
$5,717
Property Taxes
9%
$361
Home Insurance
10%
$410
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious/Clean Home! - Quiet Safe, 10min to Casino | $4,040 | $229 | 3 | 2.5 | 6.4 mi |
Perfect Ranch House-With 2 Ponds | $3,546 | $201 | 3 | 1 | 2.25 mi |
Super cute 3 bedroom home! | $3,034 | $172 | 3 | 2 | 6.47 mi |
CountryRanchWeddings GuestHouse | $5,981 | $339 | 3 | 1 | 5.52 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