This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $75,420 initial cash invested.
-6.16%
Cash On Cash
5.26%
Cap Rate
0.83
DSCR
$2,752
Rent
-$387
Cashflow
$33,024
Annual
$154
ADR
59%
Occupancy
54%
Confidence Med
55%
Kanab Score
Cash Flow
$2,752 income − $3,139 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,752
Total Expenses
$3,139
Mortgage P&I
58%
$1,600
Property Taxes
4%
$112
Home Insurance
4%
$106
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quaint & Welcoming Kanab Home w/ Patio! | $2,620 | $146 | 2 | 2 | 0.1 mi |
Bright, Modern & Clean @ the Heart of Red Rock Rec | $2,710 | $151 | 2 | 2 | 0.36 mi |
Kanab Charm 2BR Pool & Roof Deck: Timber & Tin G | $4,684 | $261 | 2 | 2 | 0.4 mi |
Kanab Rooftop Views & Pool near Zion & Bryce | $4,666 | $260 | 2 | 2 | 0.4 mi |
Swim & Stargaze in Kanab! Timber + Tin H 2BR 2BA | $4,433 | $247 | 2 | 2 | 0.4 mi |
Kanab Stay-Pool & Rooftop Deck Near Zion & Bryce | $4,594 | $256 | 2 | 2 | 0.4 mi |
Explore Kanab: Timber & Tin E 2BR Roof Deck Pool | $4,738 | $264 | 2 | 2 | 0.4 mi |
Private Resort near Zion & North Rim Grand Canyon | $4,612 | $257 | 2 | 2 | 0.4 mi |
Kanab Retreat w/ Pool | Near Zion & Bryce | $4,397 | $245 | 2 | 2 | 0.51 mi |
Two Master Suites ~ In Town~ Close To Restaurants | $3,428 | $191 | 2 | 2 | 0.58 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price