Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.1% first-year return on $83,856 initial cash invested.
-6.1%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$2,616
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$3,042
Mortgage P&I
60%
$1,565
Property Taxes
4%
$109
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire house stay! Lovely family home. | $2,041 | $110 | 3 | 2 | 0.65 mi |
Blue Coastal Retreat | $3,303 | $178 | 3 | 2 | 1.66 mi |
Boho Ocean Retreat With Fenced Yard | $2,598 | $140 | 3 | 2 | 1.98 mi |
Myrtle’s place, a Charming home with a pool! | $3,395 | $183 | 3 | 2 | 1.99 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