Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.06% first-year return on $1004k initial cash invested.
-22.06%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$16,138
Rent
-$18,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4666k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1004k
Downpayment
20%
$933k
Closing costs
1%
$46,662
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$16,138
Total Expenses
$34,590
Mortgage P&I
147%
$23,799
Property Taxes
10%
$1,556
Home Insurance
9%
$1,488
HOA
0%
$0
Property Management
15%
$2,421
CapEx
4%
$646
Vacancy
0%
$0
Maintenance
4%
$646
Other
25%
$4,034
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Steps 2 Beach and Bay, Roof Top Jacuzzi, Elevator, EV charger, Garage, Brand New | $9,819 | $538 | 4 | 3.5 | 1.58 mi |
Island Retreat - Seconds from the Balboa Ferry! | $8,413 | $461 | 4 | 3 | 1.26 mi |
Connected Apartments next to Boardwalk/Balboa Pier | $10,001 | $548 | 4 | 3 | 1.53 mi |
Enchanting Balboa Island 4bdr: 223 Agate | $10,676 | $585 | 4 | 4 | 1.16 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