Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.37% first-year return on $485k initial cash invested.
-28.37%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,940
Rent
-$11,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$3,940
Total Expenses
$15,407
Mortgage P&I
287%
$11,307
Property Taxes
26%
$1,040
Home Insurance
19%
$768
HOA
10%
$400
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sleeps 14+|5-Bed Group Retreat|2 Kings3Queens+Bunk | $6,374 | $338 | 4 | 3.5 | 1.37 mi |
Winter Holiday Summerlin Sanctuary Pool Spa Pet OK | $3,262 | $173 | 4 | 3 | 1.21 mi |
Peaceful, relaxing 4 bedroom home in Summerlin. | $2,188 | $116 | 4 | 3 | 1.25 mi |
Summerlin Sanctuary Heated Pool Spa BBQ Pet OK | $4,168 | $221 | 4 | 3 | 1.27 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