Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.04% first-year return on $71,229 initial cash invested.
-4.04%
Cash On Cash
5.46%
Cap Rate
0.87
DSCR
$2,187
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$2,187
Total Expenses
$2,427
Mortgage P&I
54%
$1,176
Property Taxes
6%
$123
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$547
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Miller Beach Cottage | $3,433 | $209 | 4 | 2 | 1.78 mi |
16 Sandals | $2,513 | $153 | 3 | 1 | 1.79 mi |
Quiet retreat near hiking and beach | $2,283 | $139 | 3 | 1 | 1.95 mi |
Gorgeous, Fully Furnished Miller Home Close-Beach! | $2,694 | $164 | 3 | 1 | 2.03 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