Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $75,420 initial cash invested.
-6.94%
Cash On Cash
5.05%
Cap Rate
0.79
DSCR
$2,657
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $3,093 expenses = $436 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
$2,657
Total Expenses
$3,093
Mortgage P&I
60%
$1,600
Property Taxes
4%
$112
Home Insurance
4%
$106
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quaint & Welcoming Kanab Home w/ Patio! | $2,531 | $146 | 2 | 2 | 0.1 mi |
Bright, Modern & Clean @ the Heart of Red Rock Rec | $2,653 | $153 | 2 | 2 | 0.36 mi |
Kanab Charm 2BR Pool & Roof Deck: Timber & Tin G | $4,612 | $266 | 2 | 2 | 0.4 mi |
Kanab Rooftop Views & Pool near Zion & Bryce | $4,560 | $263 | 2 | 2 | 0.4 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