Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -44.98% first-year return on $28,890 initial cash invested.
-44.98%
Cash On Cash
-4.81%
Cap Rate
-0.77
DSCR
$2,002
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $3,085 expenses = $1,083 out of pocket
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
$2,002
Total Expenses
$3,085
Mortgage P&I
28%
$566
Property Taxes
8%
$165
Home Insurance
2%
$38
HOA
68%
$1,356
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Condo at Coral Beach Resort, Pools | $1,641 | $87 | 1 | 1 | 0 mi |
Coral Beach 1226, Ocean View - 1 Bedroom | $2,414 | $128 | 1 | 1 | 0 mi |
New Oceanfront 1BR with Heated Pools, Coral Beach! | $2,395 | $127 | 1 | 1 | 0 mi |
Great ocean view Room | $1,716 | $91 | 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