Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $161k initial cash invested.
-17.51%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$2,610
Rent
-$2,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$131k
Closing costs
1%
$6,547
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,610
Total Expenses
$4,967
Mortgage P&I
128%
$3,329
Property Taxes
6%
$152
Home Insurance
9%
$234
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Jedi Lanai | $3,864 | $219 | 4 | 2 | 0.66 mi |
Tranquility in a Secluded Rain Forest Setting | $2,470 | $140 | 3 | 3 | 0.04 mi |
Spacious Private Pahoa Getaway Near Kehena Beach! | $5,928 | $336 | 5 | 2.5 | 0.44 mi |
3 Bed/2.5 Bath Hawaiian Sunrise Vacation | $3,352 | $190 | 3 | 2.5 | 0.61 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