Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $222k initial cash invested.
-14.88%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$5,467
Rent
-$2,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$189k
Closing costs
1%
$9,435
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,467
Total Expenses
$8,221
Mortgage P&I
85%
$4,660
Property Taxes
10%
$573
Home Insurance
6%
$339
HOA
0%
$24
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,367
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mountain Vista | $7,563 | $592 | 4 | 3.5 | 1.54 mi |
Sunny & Stylish Home with Views | $5,353 | $419 | 4 | 3 | 0.22 mi |
The Valley Retreat: Hot Tub & Fire-pit & Big Yard | $6,732 | $527 | 4 | 3 | 0.77 mi |
Serene Retreat for Adults, Fun for Kids* | $3,628 | $284 | 4 | 3 | 0.81 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