Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $252k initial cash invested.
-21.83%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$3,944
Rent
-$4,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$217k
Closing costs
1%
$10,862
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,944
Total Expenses
$8,530
Mortgage P&I
136%
$5,378
Property Taxes
22%
$873
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene beautiful farmhouse | $5,820 | $445 | 4 | 3.5 | 4.21 mi |
New Modern 1-Story Home w/ Mountain Views | $5,258 | $402 | 4 | 2 | 1.57 mi |
Lovely Single Family Home in Desired Neighborhood! | $4,342 | $332 | 3 | 2 | 4.39 mi |
Alpacas and More Guest House | $4,865 | $372 | 3 | 2 | 5.98 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