Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.68% first-year return on $155k initial cash invested.
-4.68%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$6,096
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,256
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,096
Total Expenses
$6,702
Mortgage P&I
51%
$3,102
Property Taxes
5%
$324
Home Insurance
4%
$236
HOA
2%
$114
Property Management
15%
$914
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,524
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Family home | $4,407 | $210 | 4 | 3 | 1.72 mi |
Paradise Away From Home | $9,885 | $471 | 4 | 3 | 1.99 mi |
❤️Classy 4BR Home with Pool Table & BBQ in NLV | $5,688 | $271 | 4 | 3 | 2.14 mi |
Paradise Unlocked: Spacious Poolside Oasis | $10,725 | $511 | 5 | 3.5 | 1.51 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