Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.09% first-year return on $106k initial cash invested.
-7.09%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$3,739
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,080
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,739
Total Expenses
$4,367
Mortgage P&I
56%
$2,078
Property Taxes
9%
$353
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Summer Oasis | $7,837 | $409 | 3 | 2 | 2.13 mi |
Renovated Gem 3 BD/2Bath ! | $3,468 | $181 | 3 | 2 | 0.43 mi |
The Arit House | $3,852 | $201 | 3 | 2 | 1.05 mi |
Downtown Getaway | New 4 bed, 3 Bedroom, 2.5 Bath | $3,871 | $202 | 3 | 2.5 | 1.08 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