Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.91% first-year return on $66,243 initial cash invested.
-3.91%
Cash On Cash
5.57%
Cap Rate
0.91
DSCR
$2,540
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,540
Total Expenses
$2,756
Mortgage P&I
52%
$1,312
Property Taxes
5%
$133
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy,Clean,Newly furnished Casa in Highrange area | $1,847 | $92 | 2 | 2 | 0.12 mi |
Cute home in Las Cruces | $2,309 | $115 | 2 | 2 | 0.27 mi |
3 bdrm 2 bath quiet, cheerful, and snug abode! | $2,469 | $123 | 3 | 2 | 0.23 mi |
Beautiful, CLEAN, Comfortable with EARLY Check in | $2,309 | $115 | 3 | 2 | 0.34 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