Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.21% first-year return on $108k initial cash invested.
-5.21%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$3,915
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,880
Closing costs
1%
$4,294
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$4,385
Mortgage P&I
54%
$2,109
Property Taxes
6%
$246
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort & Convenience in a Quiet Reno Neighborhood | $3,442 | $155 | 3 | 2.5 | 0.8 mi |
Blueberry House In Reno | $4,308 | $194 | 3 | 2.5 | 0.89 mi |
*Newly Remodeled* 3BR House-Beautiful Landscaping | $5,640 | $254 | 3 | 2.5 | 1.1 mi |
Reno's Cozy Retreat. | $3,286 | $148 | 3 | 2 | 1.12 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