Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $130k initial cash invested.
-16.55%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,267
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,339
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$5,062
Mortgage P&I
81%
$2,644
Property Taxes
16%
$507
Home Insurance
6%
$192
HOA
5%
$150
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3 Bdrm, 3 Bath, Meadow Retreat | $4,883 | $349 | 3 | 3 | 0.89 mi |
Knox’s Peaceful Hideaway- Contactless Check-in | $2,630 | $188 | 3 | 2.5 | 1.47 mi |
Luxury 3bdrm 3bath New build Villa Sleeps 8 | $3,050 | $218 | 3 | 2.5 | 1.65 mi |
Luxe+Elegance Sleeps 6 2bd 2ba | $2,644 | $189 | 2 | 2 | 1.56 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