Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.83% first-year return on $143k initial cash invested.
-5.83%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$4,997
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,997
Total Expenses
$5,690
Mortgage P&I
57%
$2,844
Property Taxes
5%
$244
Home Insurance
4%
$203
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable Family Home with Hot Tub | $7,251 | $298 | 4 | 3 | 0.67 mi |
Spacious 5 BR/3 bath Home- Private HOT TUB! | $6,497 | $267 | 5 | 3 | 0.18 mi |
Spacious 5 BR/3 Bath Home with a PRIVATE HOT TUB!! 2x full Kitchens & Laundry | $7,178 | $295 | 5 | 3 | 0.37 mi |
Amazing 3 BR/2 Bath home with PRIVATE HOT TUB!!! | $4,088 | $168 | 3 | 2 | 0.11 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