Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.89% first-year return on $112k initial cash invested.
-6.89%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$3,867
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,480
Closing costs
1%
$4,474
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$4,510
Mortgage P&I
57%
$2,201
Property Taxes
8%
$294
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3-bedroom home with a pool | $4,764 | $227 | 3 | 2 | 0.56 mi |
Lakeside Home with 3 bedrooms and a View! | $4,638 | $221 | 3 | 2 | 0.75 mi |
KingBeds| Skylight|1GB Wi-Fi| Step-free| Clean | $5,226 | $249 | 4 | 2 | 0.34 mi |
Relaxing Modern 3BR Retreat w/ King Suite & Patio | $3,001 | $143 | 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