Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.65% first-year return on $203k initial cash invested.
-8.65%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$7,846
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$170k
Closing costs
1%
$8,514
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,846
Total Expenses
$9,308
Mortgage P&I
56%
$4,356
Property Taxes
7%
$579
Home Insurance
5%
$396
HOA
3%
$210
Property Management
15%
$1,177
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fun 4BD Stay | Pool | BBQ | Games | Backyard! | $6,694 | $393 | 4 | 3 | 1.94 mi |
Spacious 4BR/3BA pool home, stylishly decorated | $8,125 | $477 | 4 | 3 | 1.42 mi |
Family Villa w/ Heated Pool & Epic Game Room | $9,913 | $582 | 4 | 3 | 0.85 mi |
30% March Promo:2 King bed+Private heated pool+BBQ | $8,142 | $478 | 4 | 3 | 1.43 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