Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.74% first-year return on $139k initial cash invested.
-6.74%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$4,972
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,482
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,972
Total Expenses
$5,753
Mortgage P&I
53%
$2,657
Property Taxes
10%
$517
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,243
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King Bed/Soaking Tub/Fire Pit/Game Room/Playground | $5,408 | $254 | 3 | 2 | 0.41 mi |
Peaceful Modern Home — Great Location! | $5,536 | $260 | 4 | 2 | 0.52 mi |
NEW cozy beautiful home*poolhot tub*NOPARTYALLOWED | $5,344 | $251 | 3 | 2 | 0.48 mi |
Feel at Home in Chesline | $4,812 | $226 | 3 | 2 | 0.59 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