Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $114k initial cash invested.
-13.56%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$3,158
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,158
Total Expenses
$4,447
Mortgage P&I
68%
$2,157
Property Taxes
18%
$565
Home Insurance
5%
$150
HOA
2%
$59
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Red Nether Brick | $3,664 | $219 | 4 | 2.5 | 1.26 mi |
Peaceful Spring Getaway Private Pool & Fenced Yard | $3,680 | $220 | 4 | 2 | 0.41 mi |
Spacious 4-bed 2.5 bath home with large backyard | $3,831 | $229 | 4 | 2.5 | 1.04 mi |
Champion Forest Retreat | Hot Tub • Calm • Comfort | $3,028 | $181 | 4 | 2.5 | 1.76 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