Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $134k initial cash invested.
-13.09%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$2,961
Rent
-$1,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,961
Total Expenses
$4,425
Mortgage P&I
90%
$2,655
Property Taxes
6%
$166
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lark Haven | $1,623 | $97 | 4 | 3 | 2.11 mi |
Ideally Located Yet Tucked Away | $2,242 | $134 | 3 | 2 | 0.37 mi |
Desert Oasis Retreat | $2,342 | $140 | 3 | 2 | 1.76 mi |
Great town home | $2,978 | $178 | 3 | 2.5 | 1.56 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