Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.24% first-year return on $216k initial cash invested.
-15.24%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$5,592
Rent
-$2,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$8,336
Mortgage P&I
82%
$4,605
Property Taxes
13%
$707
Home Insurance
6%
$339
HOA
0%
$0
Property Management
15%
$839
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy South Salinas Casita (Little House) | $5,617 | $313 | 3 | 1.5 | 4.84 mi |
Newly renovated home in Salinas | $5,097 | $284 | 3 | 1.5 | 4.07 mi |
Casa Esperanza Peaceful Getaway W/Hot-tub | $8,345 | $465 | 3 | 2 | 4.58 mi |
2 Homes Near Monterey | $8,847 | $493 | 3 | 2 | 5.09 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