Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.31% first-year return on $228k initial cash invested.
-11.31%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$6,186
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,186
Total Expenses
$8,332
Mortgage P&I
79%
$4,871
Property Taxes
2%
$143
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to Casa Cortina! | $5,478 | $261 | 3 | 2.5 | 0.73 mi |
Beautiful remodeled home | $6,296 | $300 | 3 | 2 | 0.41 mi |
Charming Family 3BR w/ Game Room | $5,247 | $250 | 3 | 2 | 0.51 mi |
Bright Cozy 3b/2b with nice backyard & BBQ | $7,262 | $346 | 3 | 2 | 0.69 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