Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.69% first-year return on $651k initial cash invested.
-28.69%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$5,463
Rent
-$15,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2988k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$651k
Downpayment
20%
$598k
Closing costs
1%
$29,880
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,463
Total Expenses
$21,037
Mortgage P&I
270%
$14,776
Property Taxes
47%
$2,592
Home Insurance
19%
$1,046
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Backyard Oasis Luxury Home | $21,147 | $764 | 4 | 3 | 1.4 mi |
@ Marbella Lane - Exquisite Home | 3BR | $9,217 | $333 | 3 | 2 | 1 mi |
Luxury 3BD/2BA House | Max 4 Adults | $10,629 | $384 | 3 | 2 | 1.2 mi |
Spacious 4BR Quiet Retreat with large backyard | $13,840 | $500 | 4 | 2.5 | 1.34 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