Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.75% first-year return on $66,600 initial cash invested.
-9.75%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$2,011
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,011
Total Expenses
$2,552
Mortgage P&I
63%
$1,268
Property Taxes
11%
$228
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$503
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nestled in Norfolk | $2,565 | $136 | 2 | 1 | 0.2 mi |
Queen of Essex | $2,018 | $107 | 2 | 1 | 0.2 mi |
Bungalow by the Airport | $1,773 | $94 | 2 | 1 | 0.6 mi |
Quiet 2BR/1.5BA Retreat w/ Fenced Yard, Firepit, & Fast WiFi – Central Norfolk | $1,584 | $84 | 2 | 1.5 | 0.43 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