Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.06% first-year return on $90,220 initial cash invested.
-26.06%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,664
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,220
Downpayment
20%
$74,495
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,664
Total Expenses
$3,623
Mortgage P&I
110%
$1,826
Property Taxes
22%
$373
Home Insurance
8%
$130
HOA
30%
$494
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ralph's Retreat-Country Living, Perfected: | $2,497 | $108 | 2 | 1 | 1.71 mi |
SleepyOak-Cala | $2,196 | $95 | 2 | 1 | 2.42 mi |
Happy Trails Lodge, SLEEPS 6 | $1,942 | $84 | 1 | 1 | 2.19 mi |
WHISTLE STOP CAMPER | $1,826 | $79 | 1 | 1 | 2.08 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