Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.27% first-year return on $82,422 initial cash invested.
-2.27%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$3,783
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,783
Total Expenses
$3,939
Mortgage P&I
37%
$1,399
Property Taxes
17%
$625
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Home with 2 Suites | $2,119 | $134 | 4 | 3 | 0.39 mi |
Big house with swimming pool | $2,989 | $189 | 4 | 3.5 | 0.72 mi |
Peaceful West: Two king and two Queen! | $2,483 | $157 | 4 | 2 | 0.72 mi |
Cozy and luxe Retreat: Pool and Stunning Views! | $4,555 | $288 | 4 | 3 | 0.04 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