Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $85,038 initial cash invested.
-13.25%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$1,941
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,941
Total Expenses
$2,880
Mortgage P&I
88%
$1,700
Property Taxes
6%
$120
Home Insurance
7%
$128
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Main Street Retreat | $3,064 | $155 | 2 | 1 | 1.75 mi |
Desert View/temporary housing | $1,542 | $78 | 1 | 1 | 0.95 mi |
Mountain View 2BR Country Home Spacious /Netflix | $2,669 | $135 | 2 | 1 | 1.11 mi |
Palm Paradise, Private Studio | $2,017 | $102 | 1 | 1 | 1.67 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