Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.94% first-year return on $326k initial cash invested.
-15.94%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$8,797
Rent
-$4,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1464k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,643
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,797
Total Expenses
$13,121
Mortgage P&I
85%
$7,468
Property Taxes
11%
$942
Home Insurance
6%
$488
HOA
0%
$0
Property Management
15%
$1,320
CapEx
4%
$352
Vacancy
0%
$0
Maintenance
4%
$352
Other
25%
$2,199
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
WALK TO BEACH Dreamy Beach Bungalow w/Hot Tub & AC | $9,984 | $521 | 3 | 2 | 0.52 mi |
Bright Beachfront Home | $12,456 | $650 | 3 | 2 | 0.65 mi |
Beautiful Oceanfront Condo with Private Beach & AC | $12,130 | $633 | 3 | 2 | 0.71 mi |
Oceanfront Home w/ Private Balcony & Private Beach | $11,708 | $611 | 3 | 2 | 0.72 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