Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $134k initial cash invested.
-16.95%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,904
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,540
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$5,802
Mortgage P&I
70%
$2,738
Property Taxes
25%
$989
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
FIFA Media xtended stay: 3.5 miles fm KBH Conv Ctr | $3,655 | $197 | 3 | 2 | 0.15 mi |
FIFA Media xtended stay: 3.5 miles fm KBH Conv Ctr | $3,080 | $166 | 3 | 2 | 0.16 mi |
Casa Abeja: Extended Stays, Pets, Bishop Arts! | $3,395 | $183 | 3 | 2 | 0.26 mi |
Casa Mariquita: Extended Stays, Pets, Bishop Arts! | $3,024 | $163 | 3 | 2 | 0.27 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