Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.29% first-year return on $131k initial cash invested.
-16.29%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$4,400
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,385
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$6,180
Mortgage P&I
59%
$2,595
Property Taxes
27%
$1,181
Home Insurance
4%
$188
HOA
2%
$104
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake house | $8,004 | $446 | 3 | 2.5 | 1.41 mi |
Pet-friendly 3-bedroom + Office and Pool | $7,017 | $391 | 3 | 2 | 1.59 mi |
Fun&Family friendly, pool, washer/dryer, KINGbed | $4,038 | $225 | 3 | 2 | 1.2 mi |
(#8117) Close to Lake! Renovated house & backyard | $3,320 | $185 | 3 | 2 | 1.26 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