Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.97% first-year return on $73,818 initial cash invested.
-12.97%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$1,610
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,610
Total Expenses
$2,408
Mortgage P&I
80%
$1,295
Property Taxes
15%
$247
Home Insurance
6%
$94
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The place to feel like at home | $2,044 | $140 | 3 | 1 | 0.41 mi |
3 bedroom | $2,628 | $180 | 3 | 1 | 0.45 mi |
Beautiful oversized 2 bedroom 1.5 bathroom laundry | $2,409 | $165 | 2 | 1.5 | 0.19 mi |
My place a way from home | $1,387 | $95 | 2 | 1 | 0.4 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