Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -48.6% first-year return on $18,000 initial cash invested.
-48.6%
Cash On Cash
5.47%
Cap Rate
0.7
DSCR
$2,594
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $3,323 expenses = $729 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$2,078
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$18,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,594
Total Expenses
$3,323
Mortgage P&I
80%
$2,078
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Home Across from Como Lake - Hawthorn | $3,492 | $280 | 3 | 2 | 0.36 mi |
Lake Como Single Family Home | $4,352 | $349 | 3 | 2 | 0.51 mi |
Aruba House on Kent St | $2,407 | $193 | 3 | 1 | 0.27 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