Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.03% first-year return on $99,564 initial cash invested.
-3.03%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$4,012
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,564
Downpayment
20%
$77,680
Closing costs
1%
$3,884
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$4,263
Mortgage P&I
48%
$1,906
Property Taxes
7%
$296
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Barnart newly renovated 3 bed 2 bath | $5,081 | $261 | 3 | 2 | 1.3 mi |
A-frame of Mind lakeside retreat | $3,348 | $172 | 3 | 2 | 1.73 mi |
3BR waterfront home with gas grill and deck | $4,497 | $231 | 3 | 2 | 1.84 mi |
Beautiful House next to park | $5,996 | $308 | 3 | 2 | 1.88 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