Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.07% first-year return on $192k initial cash invested.
-11.07%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$6,242
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$7,995
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,242
Total Expenses
$8,012
Mortgage P&I
63%
$3,948
Property Taxes
13%
$788
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$936
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,560
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR+ Balcony | Workspace | Parking | Near Downtown | $9,017 | $605 | 3 | 2 | 0.51 mi |
There's No Place Like Home | $5,157 | $346 | 3 | 2.5 | 0.23 mi |
Spacious 3BR | Parking | W/D | 10 Min to Downtown | $12,445 | $835 | 3 | 2.5 | 0.53 mi |
The Inn on Ludlow Street | $5,410 | $363 | 3 | 1.5 | 0.35 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