Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.35% first-year return on $163k initial cash invested.
0.35%
Cash On Cash
6.39%
Cap Rate
1.12
DSCR
$8,332
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$132k
Closing costs
1%
$6,606
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$8,332
Total Expenses
$8,284
Mortgage P&I
38%
$3,137
Property Taxes
11%
$903
Home Insurance
3%
$245
HOA
0%
$0
Property Management
15%
$1,250
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,083
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool+Hot Tub+Sauna+Gym! 1 Minute Walk To Beach! | $7,968 | $391 | 4 | 3 | 0.62 mi |
2 min walk to beach coastal historical pool home | $7,785 | $382 | 4 | 3 | 0.62 mi |
14th & Ocean Surf - Steps from the Beach w/Pool | $8,417 | $413 | 4 | 3 | 0.64 mi |
Pool+Hot Tub+Sauna+Gym! 1 Minute Walk To Beach! | $7,275 | $357 | 4 | 3 | 0.68 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