Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $133k initial cash invested.
-13.49%
Cash On Cash
2.62%
Cap Rate
0.47
DSCR
$3,006
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,494
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$4,505
Mortgage P&I
86%
$2,578
Property Taxes
10%
$292
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet-friendly Sumerhill Retreat Large Fenced Yard. | $1,838 | $114 | 3 | 2 | 0.08 mi |
Wabi-Sabi - Serene Corner Cutie, Designer Charm | $4,627 | $287 | 3 | 2 | 0.22 mi |
Pets Welcome/Parking/$150 in activities included! | $4,014 | $249 | 3 | 2 | 0.26 mi |
The Manhattan, Grant Park, 3BR/2 Full Baths! | $3,740 | $232 | 3 | 2 | 0.46 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