Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $137k initial cash invested.
-11.18%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,803
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,803
Total Expenses
$5,079
Mortgage P&I
70%
$2,645
Property Taxes
10%
$390
Home Insurance
5%
$184
HOA
1%
$35
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New & Spacious | HOT TUB•5bds•3bath•Bocce•Garage! | $5,462 | $268 | 4 | 3 | 1.81 mi |
Lemmon Valley Modern Retreat - Commute to Telsa | $4,055 | $199 | 5 | 3 | 0.66 mi |
*Newly Remodeled* 3BR House-Beautiful Landscaping | $5,441 | $267 | 3 | 2.5 | 1.39 mi |
Blueberry House In Reno | $3,852 | $189 | 3 | 2.5 | 2.02 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