Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.79% first-year return on $549k initial cash invested.
-24.79%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$5,317
Rent
-$11,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,317
Total Expenses
$16,654
Mortgage P&I
235%
$12,472
Property Taxes
11%
$576
Home Insurance
16%
$875
HOA
3%
$178
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,329
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Golf Colony Tee w/Mt & City Views, Salt Pool, Spa | $10,503 | $388 | 4 | 3.5 | 0.13 mi |
Htd Pool, Spa, Putting Green, Golf, Trails | $5,441 | $201 | 4 | 3 | 0.76 mi |
*Must Look* Upscale Private Home w/ Sunset Views | $3,303 | $122 | 3 | 3 | 0.6 mi |
Golf & MT Views, Htd Pool, Hot Tub, Putting, Bikes | $6,145 | $227 | 5 | 3 | 0.71 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