Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.81% first-year return on $142k initial cash invested.
-8.81%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$5,070
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,926
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$6,116
Mortgage P&I
57%
$2,902
Property Taxes
7%
$344
Home Insurance
4%
$208
HOA
5%
$228
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King Bed/Soaking Tub/Fire Pit/Game Room/Playground | $5,507 | $248 | 3 | 2 | 0.27 mi |
NEW cozy beautiful home*poolhot tub*NOPARTYALLOWED | $5,396 | $243 | 3 | 2 | 0.12 mi |
Feel at Home in Chesline | $4,885 | $220 | 3 | 2 | 0.56 mi |
MidCentury Modern Home with Beautiful Backyard! | $4,463 | $201 | 3 | 2 | 0.44 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