Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.1% first-year return on $137k initial cash invested.
-14.1%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,047
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,668
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$4,657
Mortgage P&I
91%
$2,783
Property Taxes
5%
$154
Home Insurance
7%
$205
HOA
2%
$52
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beach-a-Holic Getaway! Free Bikes + Garage Parking | $3,754 | $242 | 3 | 2 | 0.72 mi |
Beach Dreams | $1,939 | $125 | 3 | 2 | 0.69 mi |
Private Wooded Retreat Central to Beach & Town | $3,366 | $217 | 3 | 2 | 0.72 mi |
Cozy Getaway by the Park. 15 minutes to the beach. | $3,103 | $200 | 3 | 1.5 | 0.71 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