Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $229k initial cash invested.
-23.28%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,040
Rent
-$4,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$195k
Closing costs
1%
$9,764
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,040
Total Expenses
$7,484
Mortgage P&I
163%
$4,944
Property Taxes
21%
$630
Home Insurance
12%
$350
HOA
3%
$100
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Look no Further Magnificent home | $3,516 | $136 | 4 | 3 | 0.76 mi |
BMountain 4bd/2.5 b BBQ•Pet•Luxury Kitchen •Park | $3,930 | $152 | 4 | 2.5 | 1.67 mi |
The Sky is the limit! /Private Pool | $4,473 | $173 | 3 | 3 | 1.21 mi |
Grand 2-Story in Gated Community with Strip views | $4,861 | $188 | 3 | 2.5 | 0.99 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