Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $215k initial cash invested.
-12.81%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$6,490
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$182k
Closing costs
1%
$9,097
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,490
Total Expenses
$8,786
Mortgage P&I
71%
$4,585
Property Taxes
11%
$735
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$974
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,622
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4BR Home w/ Pool, Mini Golf & Movie Theater | $10,368 | $494 | 4 | 3 | 0.56 mi |
Pool house w/Playground, Mini Golf, King Bed | $9,906 | $472 | 4 | 2.5 | 0.44 mi |
Family Retreat w/ Theater, Pool & Outdoor Dining | $9,004 | $429 | 3 | 3 | 0.71 mi |
An Oasis,Heated Pool, JQZ,Grill,Ocean&MTN View | $10,431 | $497 | 3 | 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