Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $162k initial cash invested.
-6.49%
Cash On Cash
4.59%
Cap Rate
0.81
DSCR
$6,744
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,744 income − $7,617 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,744
Total Expenses
$7,617
Mortgage P&I
46%
$3,110
Property Taxes
13%
$890
Home Insurance
3%
$229
HOA
2%
$150
Property Management
15%
$1,012
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,686
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Home with Heated Pool. Flexible Check In. | $5,665 | $278 | 4 | 3 | 1.09 mi |
☀️Casita bonita 🏖 Villa with 4beds & HEATED pool 🌴🔥 | $7,500 | $368 | 4 | 3 | 1.23 mi |
Fun 4BD Stay | Pool | BBQ | Games | Backyard! | $8,274 | $406 | 4 | 3 | 1.7 mi |
FIFA Perfect | Family Friendly Neighborhood | $9,354 | $459 | 4 | 3 | 2.11 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