Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.6% first-year return on $215k initial cash invested.
-15.6%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,028
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$182k
Closing costs
1%
$9,102
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,028
Total Expenses
$7,824
Mortgage P&I
89%
$4,498
Property Taxes
11%
$547
Home Insurance
6%
$318
HOA
1%
$48
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,257
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sparks 4BR Family Home · Spring Yard & Patio | $6,698 | $286 | 4 | 3 | 2.94 mi |
Air Racing Decor, Hot Tub: Sparks Home! | $6,933 | $296 | 4 | 2.5 | 2.35 mi |
Spacious and Modern 4 bed 2.5 bath home, 3000 sq feet home for Monthly Rental | $3,935 | $168 | 4 | 2.5 | 2.54 mi |
Sparks/Reno - 4BD/2.5BA Getaway | $5,855 | $250 | 4 | 2.5 | 3.39 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