Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.07% first-year return on $130k initial cash invested.
-15.07%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$2,572
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,036
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,572
Total Expenses
$4,202
Mortgage P&I
95%
$2,442
Property Taxes
12%
$298
Home Insurance
7%
$180
HOA
2%
$47
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
CHEERFUL HOME, POOL & JACUZZI 3 1+ ONLY NIGHTS | $2,606 | $119 | 3 | 3 | 0.04 mi |
Resort Paradise with spa and pool | $5,190 | $237 | 3 | 2 | 0.67 mi |
Country Club Condo - Pools, Spa, & Golf!! | $6,044 | $276 | 3 | 2 | 0.67 mi |
A tropical paradise in the desert! | $5,147 | $235 | 4 | 2 | 0.7 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