Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.95% first-year return on $142k initial cash invested.
-10.95%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$3,922
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $5,215 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,604
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,922
Total Expenses
$5,215
Mortgage P&I
70%
$2,755
Property Taxes
8%
$302
Home Insurance
5%
$196
HOA
2%
$80
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Poolside Paradise | Private Pool | Patio | $6,463 | $332 | 4 | 3 | 0.78 mi |
Home Away from Home | $3,212 | $165 | 4 | 2.5 | 0.6 mi |
Sunny Retreat | $2,609 | $134 | 4 | 2 | 0.45 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