Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $257k initial cash invested.
-12.39%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$7,458
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$222k
Closing costs
1%
$11,111
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,458
Total Expenses
$10,114
Mortgage P&I
74%
$5,551
Property Taxes
8%
$599
Home Insurance
5%
$385
HOA
0%
$0
Property Management
15%
$1,119
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,864
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Poolside Escape | $14,521 | $770 | 4 | 2.5 | 1.42 mi |
Classic Four-Bedroom House | $2,961 | $157 | 4 | 2 | 1.79 mi |
Outstanding Vintage Home Wonderful for Family | $4,884 | $259 | 4 | 2 | 1.92 mi |
Gorgeous Resort Style Mountain view Pool Villa | $8,694 | $461 | 3 | 2 | 1.51 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