Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.11% first-year return on $144k initial cash invested.
-10.11%
Cash On Cash
3.69%
Cap Rate
0.64
DSCR
$4,238
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$5,449
Mortgage P&I
68%
$2,884
Property Taxes
8%
$319
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Resort-Style Retreat 1 King/2 Queens - ROOM ONLY | $3,413 | $204 | 3 | 2 | 0.37 mi |
*Cozy, Clean, & in the Heart of Avondale* | $3,547 | $212 | 3 | 2 | 0.46 mi |
Awesome Avondale - walk to breweries, music, food! | $2,459 | $147 | 3 | 2 | 0.58 mi |
Blue Door: Walk to Avondale, Dog-Friendly w Yard | $3,396 | $203 | 3 | 2 | 0.7 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