Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.47% first-year return on $66,705 initial cash invested.
-0.47%
Cash On Cash
6.24%
Cap Rate
1.09
DSCR
$3,391
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,391
Total Expenses
$3,417
Mortgage P&I
37%
$1,244
Property Taxes
13%
$443
Home Insurance
3%
$91
HOA
0%
$10
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tally Escape in Desirable Area | $2,844 | $170 | 2 | 2 | 2.14 mi |
Magnolia Manor Retreat with Heated Indoor Pool | $7,344 | $439 | 3 | 3 | 1.82 mi |
Quiet Lakeside PETS FamilyCharmer HUGEyard | $3,045 | $182 | 3 | 2 | 1.73 mi |
Bright Peaceful Killearn Hideaway- Full House | $4,115 | $246 | 3 | 2 | 1.78 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