Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $383k initial cash invested.
-14.63%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$11,050
Rent
-$4,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$342k
Closing costs
1%
$17,086
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$11,050
Total Expenses
$15,718
Mortgage P&I
78%
$8,617
Property Taxes
9%
$1,024
Home Insurance
5%
$578
HOA
2%
$195
Property Management
15%
$1,658
CapEx
4%
$442
Vacancy
0%
$0
Maintenance
4%
$442
Other
25%
$2,762
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Secluded and Private with Pool and Hot Tub! | $12,128 | $623 | 4 | 3 | 1.63 mi |
4b 3b Family Villa/Pool Table/Games25-M-beaches AC | $7,086 | $364 | 4 | 3 | 1.67 mi |
Lux 4BD 3BTH Central Home 30MIN Beaches& DWnTWN-SD | $10,901 | $560 | 4 | 3 | 1.81 mi |
The Ultimate Family Getaway-GameRoom/Pool/Hot Tub! | $12,595 | $647 | 5 | 3.5 | 0.96 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