Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.15% first-year return on $97,800 initial cash invested.
-8.15%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$3,675
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$4,339
Mortgage P&I
51%
$1,879
Property Taxes
15%
$563
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Lake Garda Home-Baby/Kid/Pet Friendly | $4,725 | $317 | 3 | 2.5 | 1.57 mi |
Water front home with lake amenities | $8,853 | $594 | 4 | 3 | 1.81 mi |
Family Getaway in Bristol Near Trails & Parks! | $3,711 | $249 | 4 | 2 | 0.08 mi |
Spacious Serene Sanctuary | $1,938 | $130 | 2 | 2 | 0.54 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