Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.76% first-year return on $88,587 initial cash invested.
-13.76%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$1,893
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,587
Downpayment
20%
$72,940
Closing costs
1%
$3,647
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,893
Total Expenses
$2,909
Mortgage P&I
95%
$1,800
Property Taxes
4%
$72
Home Insurance
7%
$128
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Cozy Cabin * Family Getaway *BBQ *Fireplace | $4,198 | $230 | 2 | 2 | 3.11 mi |
Beautiful Air Conditioned Casita | $1,022 | $56 | 1 | 1 | 2.39 mi |
Luxury Cabin w/ Spa, Sauna & 5 Acres | MTN Views | $2,628 | $144 | 1 | 1 | 4.23 mi |
Private Country Casita - 20 min. To airport , town | $730 | $40 | 1 | 1 | 4.45 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