Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $58,200 initial cash invested.
-16.37%
Cash On Cash
2.29%
Cap Rate
0.36
DSCR
$1,165
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$1,165
Total Expenses
$1,959
Mortgage P&I
100%
$1,166
Property Taxes
13%
$156
Home Insurance
7%
$77
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vineyard is a quite charming little get away from life | $1,357 | $194 | 1 | 1 | 2.16 mi |
Sterling Suite at Whispering Pines Inn | $1,084 | $155 | 1 | 1 | 2.16 mi |
Pinecone at Whispering Pines Inn | $1,217 | $174 | 1 | 1 | 2.16 mi |
Lavender Suite at Whispering Pines Inn | $993 | $142 | 1 | 1 | 2.16 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