Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $402k initial cash invested.
-21.74%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$6,549
Rent
-$7,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$360k
Closing costs
1%
$17,994
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,549
Total Expenses
$13,831
Mortgage P&I
137%
$8,954
Property Taxes
16%
$1,023
Home Insurance
10%
$651
HOA
1%
$60
Property Management
15%
$982
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,637
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Coastal-Inspired Charmer w/Pool and Views! | $8,778 | $390 | 4 | 3 | 1.39 mi |
Pleasant house to spend your vacation time. | $6,527 | $290 | 4 | 3 | 1.51 mi |
Mountain View Entire House 4 Rooms 3 Baths | $9,611 | $427 | 4 | 3 | 1.76 mi |
Gather! Central Thous. Oaks, Wildwood Pk+Weddings! | $8,396 | $373 | 4 | 2.5 | 1.33 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