Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $155k initial cash invested.
-7.54%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$4,692
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,692 income − $5,667 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,692
Total Expenses
$5,667
Mortgage P&I
67%
$3,150
Property Taxes
1%
$45
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Garden Retreat Large Home | $2,686 | $128 | 4 | 2 | 1.43 mi |
CloseToONT One Story 4B2B 7 Guests Whole House, CA | $4,554 | $217 | 4 | 2 | 1.66 mi |
Outstanding Vintage Home Wonderful for Family | $5,667 | $270 | 4 | 2 | 1.79 mi |
LuxuryCozyRetreat MountaintViewHugeTVBBQFenced4B2B | $4,596 | $219 | 4 | 2 | 2.12 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