Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $171k initial cash invested.
-9.51%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$5,545
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,989
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,545
Total Expenses
$6,898
Mortgage P&I
64%
$3,524
Property Taxes
8%
$467
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Newly* Renovated Home, Perfect for Monthly Stays | $4,884 | $259 | 4 | 2 | 0.81 mi |
Classic Four-Bedroom House | $2,980 | $158 | 4 | 2 | 1.92 mi |
Modern Family Home | $3,583 | $190 | 4 | 2 | 0.99 mi |
Southern Cal Retreat | $7,223 | $383 | 4 | 3 | 1.73 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