Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -78.31% first-year return on $39,000 initial cash invested.
-78.31%
Cash On Cash
1.46%
Cap Rate
0.18
DSCR
$1,850
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $4,395 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
5.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
5%
$22,500
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,850
Total Expenses
$4,395
Mortgage P&I
163%
$3,020
Property Taxes
20%
$375
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dahlia Guest Suite on Historic Woodstock Hill | $1,703 | $175 | 2 | 1 | 0.69 mi |
Hydrangea Guest Suite on Historic Woodstock Hill | $1,431 | $147 | 2 | 1 | 0.75 mi |
Private apartment in a country home | $1,236 | $127 | 1 | 1 | 2.06 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