Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $152k initial cash invested.
-12.63%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$4,005
Rent
-$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,075
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,005
Total Expenses
$5,600
Mortgage P&I
77%
$3,076
Property Taxes
9%
$345
Home Insurance
5%
$214
HOA
1%
$43
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mountain views and only 10 minutes from downtown | $3,593 | $179 | 4 | 2.5 | 1.59 mi |
Northtown Luxe | HOT TUB 4bdr•3bath•Bocce•Garage! | $5,300 | $264 | 4 | 3 | 1.09 mi |
High Desert Sanctuary | $5,220 | $260 | 3 | 2 | 1.16 mi |
Entire cabin-style home | $2,489 | $124 | 3 | 2.5 | 1.9 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