Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.38% first-year return on $86,979 initial cash invested.
-7.38%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$2,324
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,324
Total Expenses
$2,859
Mortgage P&I
66%
$1,526
Property Taxes
4%
$89
Home Insurance
5%
$105
HOA
1%
$23
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Inviting Gulfport Home w/ Private Pool & Yard | $3,488 | $294 | 4 | 2 | 1.17 mi |
Home away from | $2,289 | $193 | 4 | 2 | 1.84 mi |
Home in Gulfport with Mother-in-Law Suite | $2,989 | $252 | 4 | 3 | 1.47 mi |
Summertime/game room/ Fun/sleeps 7 | $2,717 | $229 | 3 | 2 | 0.25 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