Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $117k initial cash invested.
-23.7%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,983
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,983
Total Expenses
$5,300
Mortgage P&I
82%
$2,448
Property Taxes
15%
$444
Home Insurance
6%
$180
HOA
27%
$797
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming, cozy, prime location. | $2,966 | $150 | 2 | 2 | 2.27 mi |
This is great city | $4,607 | $233 | 2 | 2.5 | 2.44 mi |
Relaxing Rambling Retreat in Equestrian Community | $4,290 | $217 | 2 | 1 | 2.26 mi |
WEF area - 2 BR Guest House w/ Pool gated entrance | $2,550 | $129 | 2 | 1 | 1.83 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