Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.71% first-year return on $86,139 initial cash invested.
-8.71%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$2,443
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,443
Total Expenses
$3,068
Mortgage P&I
62%
$1,505
Property Taxes
3%
$85
Home Insurance
4%
$105
HOA
8%
$200
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Aloha Puna! | $2,043 | $146 | 3 | 2 | 0.84 mi |
Hale Leilani Your Tropical Oasis | $2,574 | $184 | 3 | 1.5 | 0.54 mi |
Spacious Private Pahoa Getaway Near Kehena Beach! | $4,701 | $336 | 5 | 2.5 | 0.8 mi |
3 Bed/2.5 Bath Hawaiian Sunrise Vacation | $2,658 | $190 | 3 | 2.5 | 0.83 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