Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.8% first-year return on $126k initial cash invested.
-3.8%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$5,100
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$5,499
Mortgage P&I
49%
$2,523
Property Taxes
7%
$348
Home Insurance
4%
$180
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,275
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from Home! | $4,550 | $220 | 3 | 2 | 0.07 mi |
Serene Lakewood Getaway Home | $3,702 | $179 | 3 | 2 | 0.19 mi |
Breathtaking Sunsets @ 4BR Sunny Days Lakehouse | $5,233 | $253 | 4 | 2 | 0.61 mi |
Spacious home w/hot tub/pl tbl/pg png/wk out | $5,812 | $281 | 4 | 2.5 | 0.17 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