Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $93,270 initial cash invested.
-14%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$2,899
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,899
Total Expenses
$3,987
Mortgage P&I
65%
$1,890
Property Taxes
19%
$558
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
ModernTropic 2bd/1ba Near Beach w/ fence yard/deck | $5,102 | $275 | 2 | 1 | 0.35 mi |
artistic uplifting 2 bedr with large garden/pool | $4,657 | $251 | 2 | 1 | 0.42 mi |
Trop Oasis- Quiet central location. Fenced yard | $3,043 | $164 | 2 | 1 | 0.46 mi |
Luxury Modern 2 Bedroom Steps to Water/Downtown | $4,119 | $222 | 2 | 1 | 0.51 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