Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $179k initial cash invested.
-15.5%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$3,774
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$6,090
Mortgage P&I
100%
$3,760
Property Taxes
7%
$250
Home Insurance
7%
$268
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious, Airy House in the City | $2,594 | $164 | 3 | 1.5 | 0.38 mi |
Velvet and Brass Cozy Four Bedroom Poolside & Hot Tub Retreat | $6,817 | $431 | 4 | 2.5 | 0.76 mi |
ৎ୭Wakefield Cozy Stayৎ୭foosball, FirePit&Hammockৎ୭ | $4,271 | $270 | 3 | 1 | 0.61 mi |
2+2 Renovated SAN FDO. Valley | $2,214 | $140 | 2 | 2 | 0.47 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