Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $297k initial cash invested.
-14.53%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$7,988
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,988
Total Expenses
$11,582
Mortgage P&I
79%
$6,318
Property Taxes
12%
$974
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,198
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$1,997
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lavish pool Villa In Mt. Helix, close to beaches | $11,938 | $623 | 4 | 3 | 2.1 mi |
10AcreVilla,Heated*SaltPool,MtnView,Mini-Golf,BBQ | $9,869 | $515 | 4 | 3 | 1.92 mi |
Freshwater | Mid-Century Oasis | Pool | Hot Tub | $10,674 | $557 | 4 | 3 | 1.93 mi |
Mt. Helix; 5 Beds, EV Parking, Jacuzzi, King Bed | $7,531 | $393 | 4 | 3 | 1.89 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