Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $150k initial cash invested.
-17.56%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$3,432
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,980
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,432
Total Expenses
$5,621
Mortgage P&I
84%
$2,886
Property Taxes
26%
$879
Home Insurance
6%
$209
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
O.W.L. House - sleeps 8 | $3,923 | $248 | 4 | 2 | 2.34 mi |
Holiday House | $4,413 | $279 | 4 | 2 | 1.76 mi |
Remodeled 4BR/2BA – Steps from Georgetown Square | $3,843 | $243 | 4 | 2 | 1.81 mi |
Modern Designer Home, Mins to Downtown, Sleeps 8 | $3,859 | $244 | 4 | 2 | 2.21 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