Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.17% first-year return on $89,085 initial cash invested.
-7.17%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$2,986
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,085
Downpayment
20%
$67,700
Closing costs
1%
$3,385
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$3,518
Mortgage P&I
56%
$1,668
Property Taxes
10%
$299
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Hygge Home Centrally Located 2 King Beds | $4,580 | $239 | 3 | 2 | 0.48 mi |
Cozy 3-Bedroom Retreat – Comfort & Charming | $3,258 | $170 | 3 | 2 | 0.12 mi |
Emery's Hidden Gem | $3,085 | $161 | 3 | 2 | 0.44 mi |
Charming Home with White Picket Fence | $1,782 | $93 | 3 | 2 | 0.28 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