Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $113k initial cash invested.
-8.78%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$3,677
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,677
Total Expenses
$4,506
Mortgage P&I
58%
$2,149
Property Taxes
5%
$200
Home Insurance
4%
$149
HOA
7%
$243
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful and spacious home, 3 bedrooms | $2,664 | $151 | 3 | 2.5 | 0.72 mi |
Modern Elegance & Stunning Views | $4,728 | $268 | 4 | 2.5 | 1.65 mi |
The West Haven Home | $2,311 | $131 | 3 | 3.5 | 0.2 mi |
Sunset Hills Beautiful Home | $5,310 | $301 | 5 | 4.5 | 1.32 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