Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.81% first-year return on $127k initial cash invested.
-10.81%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$3,305
Rent
-$1,140
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$97,680
Closing costs
1%
$4,884
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,305
Total Expenses
$4,445
Mortgage P&I
71%
$2,358
Property Taxes
10%
$328
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4 BR A-Frame on 21 Beautiful Acres W/View | $3,917 | $243 | 4 | 3 | 2.26 mi |
Home Away From Home | $3,353 | $208 | 4 | 2.5 | 0.85 mi |
Sunny 4BR w/ Pool Retreat | $3,692 | $229 | 4 | 2 | 1.91 mi |
The INN at The Gray Dove, a 1920’s farmhouse. | $2,724 | $169 | 3 | 2 | 1.2 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