Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $140k initial cash invested.
-19.68%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,191
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,828
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,191
Total Expenses
$5,493
Mortgage P&I
92%
$2,930
Property Taxes
26%
$825
Home Insurance
6%
$205
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3*bdrm 2*bthrm large livingroom/kitchen area | $2,864 | $129 | 3 | 2 | 1.43 mi |
#3 FRESHLY REDONE & NEWLY FURNISHED! A MUST SEE! | $4,086 | $184 | 3 | 2 | 1.82 mi |
Pine Lake Townhouse | $2,998 | $135 | 3 | 1.5 | 0.57 mi |
Cozy Family Home - Kid & Pet Friendly | $3,264 | $147 | 3 | 1.5 | 1.93 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