Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.57% first-year return on $85,452 initial cash invested.
-6.57%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$2,931
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,452
Downpayment
20%
$64,240
Closing costs
1%
$3,212
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,399
Mortgage P&I
54%
$1,587
Property Taxes
9%
$266
Home Insurance
4%
$114
HOA
1%
$25
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 bedroom home | $2,783 | $150 | 3 | 2 | 0.59 mi |
*️⃣ Zen Den • 3BR Retreat • Garage • Fast Wi-Fi | $2,579 | $139 | 3 | 2 | 0.56 mi |
Casa Hermosa Safe Neighborhood Amazing Backyard | $2,932 | $158 | 3 | 2 | 0.71 mi |
The Rabbit House | $2,431 | $131 | 3 | 2.5 | 0.3 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