Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.61% first-year return on $118k initial cash invested.
-4.61%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$4,030
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,620
Closing costs
1%
$4,781
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$4,485
Mortgage P&I
58%
$2,329
Property Taxes
2%
$68
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New three bedroom art museum area with backyard | $2,146 | $112 | 3 | 2 | 0.11 mi |
Beautiful Home w/2 Car Parking / Backyard + Grill | $5,270 | $275 | 3 | 2 | 0.12 mi |
Rooftop, Gym, Game Room | Urban Haven | $4,312 | $225 | 3 | 2 | 0.13 mi |
Modern & bright, 3 BR, Private patio | $3,085 | $161 | 3 | 2 | 0.18 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