Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $293k initial cash invested.
-20.69%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$5,939
Rent
-$5,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,099
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,939
Total Expenses
$10,991
Mortgage P&I
114%
$6,785
Property Taxes
15%
$873
Home Insurance
8%
$481
HOA
0%
$0
Property Management
15%
$891
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,485
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charleston “Chucktown Cottage” mins to beach | $13,712 | $644 | 3 | 2 | 0.7 mi |
The Surf Shack/5-8min Beach/Shem Crk/Outdr Shower | $7,622 | $358 | 3 | 2 | 0.29 mi |
Peaceful 3 BR Cottage between Beach and Charleston | $6,600 | $310 | 3 | 2 | 0.31 mi |
Lake Views & Private Dock! | The High House | $7,835 | $368 | 3 | 2 | 0.44 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