Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.48% first-year return on $28,890 initial cash invested.
-33.48%
Cash On Cash
-1.52%
Cap Rate
-0.24
DSCR
$2,539
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
6%
$6,000
Cashflow
Total Income
$2,539
Total Expenses
$3,345
Mortgage P&I
22%
$566
Property Taxes
7%
$165
Home Insurance
2%
$38
HOA
53%
$1,356
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coral Beach 1226, Ocean View - 1 Bedroom | $2,409 | $132 | 1 | 1 | 0 mi |
Oceanfront 1BR - New, Heated Pools at Coral Beach | $2,884 | $158 | 1 | 1 | 0 mi |
CoHo Stays | Oceanfront 1BR • Coral Beach | $2,081 | $114 | 1 | 1 | 0 mi |
Oceanfront 1BR - New, Heated Pools at Coral Beach | $2,811 | $154 | 1 | 1 | 0 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