Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $113k initial cash invested.
-15.75%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,576
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,960
Closing costs
1%
$4,248
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,576
Total Expenses
$5,062
Mortgage P&I
60%
$2,154
Property Taxes
28%
$1,003
Home Insurance
4%
$147
HOA
1%
$42
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Happy Place New Pool | $4,666 | $236 | 4 | 3.5 | 0.53 mi |
Navigate Stays Family Fun HQ Near It All - Sleeps | $3,796 | $192 | 4 | 3 | 0.65 mi |
World Cup Ready Home / Approx 32 Min to Stadium. | $5,457 | $276 | 4 | 2 | 1.63 mi |
Cozy 4 bed 2.5 bath home Clean! Keyless Entry | $4,844 | $245 | 4 | 2.5 | 1.52 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