Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.08% first-year return on $110k initial cash invested.
-3.08%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$5,100
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$5,383
Mortgage P&I
42%
$2,167
Property Taxes
12%
$614
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,275
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious family home in quiet wooded neighborhood | $4,750 | $244 | 3 | 2 | 0.57 mi |
Beautiful Home in Crestline Park with Hot Tub! | $4,711 | $242 | 3 | 2 | 0.31 mi |
Winston and Waffles | $5,567 | $286 | 4 | 3 | 0.63 mi |
Green Eggs and Ham | $5,431 | $279 | 4 | 2 | 0.09 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