Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $183k initial cash invested.
-17.77%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$3,626
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$152k
Closing costs
1%
$7,586
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,626
Total Expenses
$6,340
Mortgage P&I
102%
$3,711
Property Taxes
16%
$564
Home Insurance
7%
$269
HOA
2%
$56
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Grande Majano: 4 Bed Luxury Home | $4,646 | $268 | 4 | 2.5 | 1.57 mi |
*Backyard Oasis With Hot Tub*King Bed*BBQ*Games | $6,484 | $374 | 4 | 3 | 3.3 mi |
Spacious 3bd/2bath home in quite neighbourhood | $4,213 | $243 | 3 | 2 | 3.26 mi |
Peaceful Retreat Getaway | $4,126 | $238 | 3 | 2 | 3.4 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