Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.78% first-year return on $163k initial cash invested.
-13.78%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$4,721
Rent
-$1,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$132k
Closing costs
1%
$6,603
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,721
Total Expenses
$6,589
Mortgage P&I
71%
$3,330
Property Taxes
15%
$688
Home Insurance
5%
$226
HOA
2%
$79
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Luxury getaway near metro. | $5,135 | $331 | 4 | 2.5 | 2.12 mi |
Luxury 4 Bedroom - Pool/HotTub/Fire Pit | $8,408 | $542 | 4 | 2.5 | 2.21 mi |
Spacious Retreat 5BR 9 Beds Pool/HotTub/Gym Room | $9,447 | $609 | 5 | 3.5 | 2.78 mi |
Beautiful four bedroom single family home. | $2,451 | $158 | 4 | 2.5 | 3.07 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