Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.31% first-year return on $117k initial cash invested.
-1.31%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$4,526
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $4,654 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,526
Total Expenses
$4,654
Mortgage P&I
49%
$2,197
Property Taxes
3%
$128
Home Insurance
3%
$156
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4/bed w/Games/Pool & Putt Grn | $4,175 | $225 | 4 | 2 | 0.21 mi |
Dog-friendly 4BR with private pool, patio, & yard | $4,026 | $217 | 4 | 2 | 0.22 mi |
Spacious Retreat w/ Free Heated Pool – Close to Stadium & Ballparks! | $4,973 | $268 | 4 | 2 | 0.25 mi |
4 BR, 2 BA home with heated pool located near shopping, dining & entertainment | $3,451 | $186 | 4 | 2 | 0.29 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