Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $162k initial cash invested.
-15.81%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$3,410
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$132k
Closing costs
1%
$6,581
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,410
Total Expenses
$5,547
Mortgage P&I
93%
$3,184
Property Taxes
13%
$434
Home Insurance
7%
$254
HOA
1%
$39
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury, Beauty and Peaceful for your Entire Family | $5,223 | $324 | 4 | 2.5 | 2.2 mi |
Renovated Home for Large Groups | $3,418 | $212 | 4 | 2.5 | 1.94 mi |
Pet-Friendly 3BR w/ Porch & Grill | Weekday Deals! | $3,369 | $209 | 3 | 2.5 | 1.98 mi |
Newly Renovated Barn - Woodstock | $3,224 | $200 | 3 | 2 | 0.45 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