Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.87% first-year return on $89,190 initial cash invested.
-2.87%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$3,544
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,757
Mortgage P&I
47%
$1,654
Property Taxes
8%
$282
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront 3BR | Hampton River Retreat Deluxe | $3,726 | $175 | 3 | 2 | 0.62 mi |
Sitting on the Dock of the Bay | 8 min to Buckroe | $4,407 | $207 | 3 | 1 | 0.73 mi |
Cozy & Fun Hampton Condo, WIFI & W/D! Dogs welcome | $3,407 | $160 | 2 | 2 | 0.73 mi |
Coastal Comfort: 2BR Retreat near Beaches/King Bed | $2,874 | $135 | 2 | 1.5 | 0.57 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