Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $338k initial cash invested.
-20.72%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,674
Rent
-$5,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,674
Total Expenses
$11,510
Mortgage P&I
130%
$7,393
Property Taxes
15%
$871
Home Insurance
9%
$523
HOA
0%
$0
Property Management
15%
$851
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Salma Plan: 4BR/3.5BA, 2600 Sq Ft, Near Campus | $6,816 | $415 | 4 | 3.5 | 1.41 mi |
The Ayla Plan: 4BR/3.5BA, 2600 Sq Ft, Near Campus | $6,997 | $426 | 4 | 3.5 | 1.43 mi |
Modern and Clean Deluxe Retreat | $6,488 | $395 | 4 | 3 | 1.87 mi |
Modern Village Homes House | $4,385 | $267 | 4 | 3 | 1.7 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