Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $120k initial cash invested.
-11.79%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,403
Rent
-$1,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,580
Closing costs
1%
$4,879
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$4,587
Mortgage P&I
72%
$2,435
Property Taxes
10%
$344
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern & Cozy, Family-Friendly Cabin | $3,559 | $325 | 3 | 2 | 0.07 mi |
Lakeview cabin treetop experience with views | $3,570 | $326 | 3 | 2 | 0.07 mi |
The Crown| A-Frame, Gated, Central AC, Lake Access | $3,186 | $291 | 3 | 2 | 0.12 mi |
Open 3 bedroom Cabin with nature views | $2,223 | $203 | 3 | 2 | 0.17 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