Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $179k initial cash invested.
-16.6%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,197
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,399
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,197
Total Expenses
$5,678
Mortgage P&I
113%
$3,628
Property Taxes
8%
$256
Home Insurance
8%
$259
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Home w/Office, playroom & Shared Backyard | $1,997 | $134 | 4 | 2.5 | 2.34 mi |
Luxurious 4-BR Bungalow with Office - Park Setting | $3,666 | $246 | 4 | 2.5 | 2.35 mi |
Family Retreat! Private HotTub, Playroom & Sunsets | $3,428 | $230 | 4 | 2.5 | 2.77 mi |
~ Wave and Welcome Home ~ | $2,549 | $171 | 4 | 2.5 | 3.29 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