Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.8% first-year return on $139k initial cash invested.
-4.8%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$5,310
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$109k
Closing costs
1%
$5,471
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,310
Total Expenses
$5,866
Mortgage P&I
50%
$2,680
Property Taxes
8%
$409
Home Insurance
4%
$192
HOA
1%
$37
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakeside Lacey Gem w/ Sauna + Private Dock | $8,977 | $527 | 4 | 3.5 | 0.57 mi |
Adventure-Themed Retreat | Upscale | Sleeps 12! | $4,037 | $237 | 4 | 2.5 | 0.95 mi |
The Humble Abode 360 | $4,241 | $249 | 4 | 2 | 0.29 mi |
Spacious Jungle-Themed Family Home | $3,304 | $194 | 4 | 2 | 0.75 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