Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.22% first-year return on $159k initial cash invested.
-14.22%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$3,422
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,422
Total Expenses
$5,312
Mortgage P&I
93%
$3,177
Property Taxes
8%
$266
Home Insurance
7%
$226
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 BEDROOM, BAR, DARTS, SLIDE AND A HOT TUB | $4,696 | $249 | 4 | 2 | 1.6 mi |
Town House Near Frontier Park | $3,640 | $193 | 3 | 3.5 | 1.56 mi |
Townhouse with Arcade | $4,300 | $228 | 3 | 3 | 1.88 mi |
Unique triangle shaped home with 2 master suites. | $3,357 | $178 | 3 | 2.5 | 1.62 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