Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.3% first-year return on $192k initial cash invested.
-6.3%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$6,398
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,398
Total Expenses
$7,406
Mortgage P&I
62%
$3,936
Property Taxes
2%
$118
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SW Modern | Two Masters | Pool + Hottub | Mural | $7,304 | $407 | 4 | 3 | 0.05 mi |
2 Master Suites• FREE Heated Pool• Fire Pit• Games | $7,358 | $410 | 4 | 3 | 0.26 mi |
Crown Azul | FREE Pool Heat | 2 Primarys | Hottub | $8,668 | $483 | 4 | 3 | 0.31 mi |
The Splash House - 5 mins to Old Town - Large Pool | $8,309 | $463 | 4 | 3 | 0.49 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