Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.37% first-year return on $188k initial cash invested.
-5.37%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$6,885
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,792
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,885
Total Expenses
$7,724
Mortgage P&I
56%
$3,837
Property Taxes
4%
$303
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,033
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,721
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Downtown Home with Hot Tub and Games | $7,307 | $429 | 4 | 3 | 0.03 mi |
Flagstaff modern retreat | $7,137 | $419 | 4 | 3 | 0.08 mi |
Gathering Tree's Upscale 4 bedroom with hot tub an | $9,488 | $557 | 4 | 3 | 0.18 mi |
The Grand Escape on Cherry Hill w/AC | $7,120 | $418 | 4 | 3 | 0.37 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