Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $117k initial cash invested.
-11.54%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$3,429
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,560
Closing costs
1%
$4,728
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$4,557
Mortgage P&I
68%
$2,336
Property Taxes
12%
$404
Home Insurance
5%
$172
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SunFlower A Mid Century W/Hot-tub / Pets Welcome | $5,186 | $289 | 3 | 2 | 0.71 mi |
Charming northeast heights gem! | $3,105 | $173 | 3 | 2 | 0.41 mi |
Villa Bonita | $3,320 | $185 | 3 | 2 | 0.2 mi |
~Albuquerque Dreamin~ Home Away from Home! | $2,835 | $158 | 3 | 2 | 0.09 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