Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.03% first-year return on $202k initial cash invested.
-11.03%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$6,205
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,205
Total Expenses
$8,059
Mortgage P&I
72%
$4,451
Property Taxes
5%
$324
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$931
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,551
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Pines | Home Gym & Office, Near Trails | $3,132 | $117 | 3 | 2 | 0.36 mi |
Peaceful Pines | Home Gym & Office, Near Trails | $3,908 | $146 | 3 | 2 | 0.36 mi |
Beautiful Home, near Old Town and CSU | $8,592 | $321 | 3 | 2 | 0.38 mi |
Luxury home with 3 bedrooms + bonus room + office | $11,188 | $418 | 3 | 2.5 | 0.09 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