Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.19% first-year return on $197k initial cash invested.
-12.19%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$4,735
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,735
Total Expenses
$6,738
Mortgage P&I
85%
$4,031
Property Taxes
3%
$146
Home Insurance
6%
$289
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Outstanding Vintage Home Wonderful for Family | $5,751 | $259 | 4 | 2 | 1.01 mi |
Classic Four-Bedroom House | $3,486 | $157 | 4 | 2 | 0.8 mi |
*Newly* Renovated Home, Perfect for Monthly Stays | $5,817 | $262 | 4 | 2 | 1.87 mi |
Temporary Home- 3 KING Beds, Large Backyard | $4,796 | $216 | 3 | 2 | 1.31 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