Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.47% first-year return on $129k initial cash invested.
-7.47%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$3,757
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,757
Total Expenses
$4,559
Mortgage P&I
66%
$2,484
Property Taxes
3%
$97
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blue Heron House | $8,482 | $429 | 4 | 2 | 1.92 mi |
Mountain Top Beaver Lake Retreat | $6,089 | $308 | 4 | 3 | 1.28 mi |
Spacious MCM designer home near lake & trails | $4,053 | $205 | 4 | 3 | 0.06 mi |
Lakeview Lookout: *Closest Home To Prairie Creek* | $6,346 | $321 | 4 | 3.5 | 1.24 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