Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $216k initial cash invested.
-16.95%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$5,525
Rent
-$3,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,525
Total Expenses
$8,581
Mortgage P&I
87%
$4,821
Property Taxes
14%
$768
Home Insurance
6%
$340
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,381
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Modern Retreat 3BR | Walkable, Quiet, Rooftop | $3,997 | $219 | 3 | 2 | 0.25 mi |
Brand New 3BR Retreat | Sauna | Private Rooftop | $6,935 | $380 | 3 | 2 | 0.27 mi |
The Gus | Rooftop Hot Tub | 3 BR/2 BTH | Peloton | $9,673 | $530 | 3 | 2 | 0.29 mi |
City/Mountain Views, New Home, Easy Walk/Transit | $6,607 | $362 | 3 | 2 | 0.33 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