Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $122k initial cash invested.
-10.56%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$3,449
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,700
Closing costs
1%
$4,685
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,449
Total Expenses
$4,526
Mortgage P&I
67%
$2,305
Property Taxes
12%
$398
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Golf course view 4+2 King Bed | $3,154 | $170 | 4 | 2 | 0.55 mi |
KingBeds| Skylight|1GB Wi-Fi| Step-free| Clean | $4,620 | $249 | 4 | 2 | 0.67 mi |
Golf Course View Home with Dual AC and SPA | $3,748 | $202 | 4 | 3 | 0.48 mi |
Relaxing Modern 3BR Retreat w/ King Suite & Patio | $2,653 | $143 | 3 | 2 | 0.47 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