Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.14% first-year return on $113k initial cash invested.
-7.14%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$3,725
Rent
-$674
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,725
Total Expenses
$4,399
Mortgage P&I
56%
$2,083
Property Taxes
10%
$379
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Glacier - Spacious (11 Beds, sleeps 15) | $3,577 | $210 | 4 | 2 | 0.64 mi |
Cali Home Base near NAS w/Game Room | $3,253 | $191 | 3 | 2 | 0.69 mi |
Cheerful 4 bedroom 2 bathroom home with pool | $3,390 | $199 | 4 | 2 | 0.48 mi |
Lovely Gated Garden Home Tesla Charger (need plug) | $6,149 | $361 | 5 | 3 | 0.29 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