Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $103k initial cash invested.
-9.94%
Cash On Cash
3.32%
Cap Rate
0.58
DSCR
$2,863
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,863
Total Expenses
$3,718
Mortgage P&I
62%
$1,783
Property Taxes
13%
$369
Home Insurance
5%
$136
HOA
2%
$55
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Green Gable - Colonial Charm close to it all. | $3,806 | $272 | 4 | 2.5 | 0.51 mi |
Mike’s Palmetto Breeze Dog Friendly Coastal Haven | $4,631 | $331 | 3 | 2 | 0.56 mi |
10 min drive to airport/beach in quiet community | $2,896 | $207 | 3 | 2 | 0.63 mi |
The Valentine - A Cozy Home Close To It All | $3,722 | $266 | 3 | 2 | 0.64 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