Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.04% first-year return on $71,670 initial cash invested.
-5.04%
Cash On Cash
5.19%
Cap Rate
0.82
DSCR
$1,990
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$1,990
Total Expenses
$2,291
Mortgage P&I
60%
$1,202
Property Taxes
3%
$54
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Paradise awaits!!!! Water views from every room!! | $2,206 | $196 | 4 | 3 | 1.55 mi |
River House | $1,643 | $146 | 4 | 2.5 | 1.67 mi |
Bells on the Biloxi • Pet Friendly • Waterfront | $2,791 | $248 | 3 | 2 | 1.07 mi |
Corporate Stay Villa 3BR in GP (Newly Renovated) | $2,476 | $220 | 3 | 2 | 2.12 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