Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.97% first-year return on $86,250 initial cash invested.
-13.97%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,546
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$3,550
Mortgage P&I
62%
$1,589
Property Taxes
23%
$581
Home Insurance
4%
$114
HOA
2%
$44
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Comforts Cruisers Landing | $2,969 | $160 | 3 | 2 | 1.21 mi |
Beautiful Waterfront Luxury Home | $2,560 | $138 | 3 | 2 | 1.43 mi |
Clean, Classy & Comfy ! | $2,560 | $138 | 2 | 2 | 0.99 mi |
Quinta La Regia, Tree House | $2,060 | $111 | 2 | 2 | 1.78 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