Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.8% first-year return on $129k initial cash invested.
-13.8%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$3,245
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,272
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,245
Total Expenses
$4,725
Mortgage P&I
80%
$2,589
Property Taxes
10%
$322
Home Insurance
6%
$186
HOA
2%
$70
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Newly Remodeled* 3BR House-Beautiful Landscaping | $4,249 | $254 | 3 | 2.5 | 0.68 mi |
Reno's Cozy Retreat. | $2,476 | $148 | 3 | 2 | 2.32 mi |
High Desert Sanctuary | $4,350 | $260 | 3 | 2 | 2.98 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