Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $150k initial cash invested.
-12.18%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$3,903
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,977
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,903
Total Expenses
$5,421
Mortgage P&I
74%
$2,892
Property Taxes
10%
$393
Home Insurance
6%
$217
HOA
1%
$46
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 BR/4 BA, Pets OK, Near NGMC, Longer Stays OK | $5,680 | $249 | 4 | 4 | 0.3 mi |
4 BR/3 BA, Pets OK, Near NGMC, Longer Stays OK | $4,791 | $210 | 4 | 3 | 0.3 mi |
Viking House | $4,722 | $207 | 4 | 2.5 | 0.58 mi |
Closer to Downtown than everyone! | $3,718 | $163 | 4 | 2 | 0.25 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