Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.03% first-year return on $178k initial cash invested.
-6.03%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$6,554
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,554 income − $7,448 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,332
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,554
Total Expenses
$7,448
Mortgage P&I
54%
$3,544
Property Taxes
5%
$330
Home Insurance
4%
$259
HOA
3%
$170
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New LUX Home| Hot Tub | 15min to Den | $8,807 | $381 | 4 | 3 | 0.55 mi |
Game Room • Fire Pit • Arcade • Outdoor Dining | $4,508 | $195 | 4 | 2 | 0.55 mi |
Full Home, Sauna, Patio, Parking | $5,548 | $240 | 4 | 2 | 0.64 mi |
HotTub | GameRoom |Theatre |Arcade |Ping Pong | $9,709 | $420 | 5 | 3 | 0.62 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