Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.6% first-year return on $205k initial cash invested.
-13.6%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$5,000
Rent
-$2,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$7,320
Mortgage P&I
89%
$4,455
Property Taxes
3%
$141
Home Insurance
6%
$324
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Close To Town Center! | The Attwood | $6,926 | $330 | 3 | 2 | 0.4 mi |
Quaint Cottage-Great Location with Hot Tub! | $6,548 | $312 | 3 | 2 | 0.73 mi |
Welcome to your home away from home! | $6,590 | $314 | 3 | 3 | 0.63 mi |
Herons' Haven - An iTrip Vacations Home | $8,437 | $402 | 3 | 3 | 0.66 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