Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.57% first-year return on $94,350 initial cash invested.
-12.57%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$1,799
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$1,799
Total Expenses
$2,787
Mortgage P&I
90%
$1,616
Property Taxes
11%
$190
Home Insurance
7%
$117
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious home away from home! | $1,637 | $138 | 4 | 2.5 | 0.3 mi |
Charming tri-level. | $1,815 | $153 | 3 | 2 | 0.24 mi |
Relax and enjoy! | $1,862 | $157 | 3 | 1.5 | 0.24 mi |
Casa Royal | $1,945 | $164 | 3 | 1.5 | 0.24 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