Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.41% first-year return on $93,300 initial cash invested.
-0.41%
Cash On Cash
6.41%
Cap Rate
1.08
DSCR
$4,122
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,122
Total Expenses
$4,154
Mortgage P&I
40%
$1,631
Property Taxes
10%
$429
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Landing Place - Stunning Retreat w/ Fire Pit | $3,422 | $250 | 4 | 3 | 0.9 mi |
Family Oasis |Game Room | Wheelchair Accessible | | $3,449 | $252 | 4 | 2 | 1.26 mi |
Welcome to Humboldt Abode next to City Park! | $3,819 | $279 | 4 | 2 | 2.11 mi |
City Park Home: Historic Charm Meets Modern Luxury | $8,021 | $586 | 4 | 3.5 | 2.1 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