Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.52% first-year return on $53,070 initial cash invested.
-0.52%
Cash On Cash
6.76%
Cap Rate
1.07
DSCR
$2,149
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,149
Total Expenses
$2,172
Mortgage P&I
41%
$878
Property Taxes
10%
$205
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2419 at The Mill | $2,010 | $118 | 3 | 1 | 0.14 mi |
Willie's Lounge | $2,470 | $145 | 3 | 1 | 0.25 mi |
Charming 3 bedroom - pet and kid friendly! | $1,874 | $110 | 3 | 1 | 0.63 mi |
Manhattan Getaway | $3,424 | $201 | 3 | 2 | 0.54 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