Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.69% first-year return on $96,729 initial cash invested.
-9.69%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$2,423
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$3,204
Mortgage P&I
76%
$1,846
Property Taxes
3%
$64
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rocky Hill Rancher II | $1,777 | $99 | 3 | 2 | 0.24 mi |
Prime Location! Pool-Tennis-Gym-Sleeps 6 | $1,741 | $97 | 3 | 2.5 | 0.45 mi |
Rocky Hill Rancher | $2,189 | $122 | 3 | 1.5 | 0.59 mi |
Heart of Rocky Hill | $3,840 | $214 | 3 | 1 | 0.44 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