Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $196k initial cash invested.
-8.11%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$6,848
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,848
Total Expenses
$8,176
Mortgage P&I
61%
$4,153
Property Taxes
6%
$438
Home Insurance
4%
$298
HOA
0%
$0
Property Management
15%
$1,027
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Big Backyard w/ Firepit, Grill & Al Fresco Dining! | $7,675 | $341 | 3 | 2 | 0.19 mi |
Central Escape w/Hot Tub & Firepit | $9,454 | $420 | 3 | 2 | 0.52 mi |
Tranquil Retreat Atop Canyon: Pool +View + Sunset | $8,035 | $357 | 3 | 2 | 0.66 mi |
The Mosaic by Coastline Vacation Rentals | $6,550 | $291 | 3 | 2 | 0.11 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