Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $147k initial cash invested.
-7.61%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$4,599
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,851
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,599
Total Expenses
$5,531
Mortgage P&I
63%
$2,891
Property Taxes
5%
$212
Home Insurance
4%
$206
HOA
0%
$14
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious and Modern 4 bed 2.5 bath home, 3000 sq feet home for Monthly Rental | $3,475 | $168 | 4 | 2.5 | 1.81 mi |
Air Racing Decor, Hot Tub: Sparks Home! | $6,122 | $296 | 4 | 2.5 | 1.94 mi |
Sparks 4BR Family Home · Spring Yard & Patio | $5,915 | $286 | 4 | 3 | 1.81 mi |
Stunning Sunrise & Sunset 3 bdrm | $3,103 | $150 | 3 | 2 | 1.32 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