Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -68.9% first-year return on $12,000 initial cash invested.
-68.9%
Cash On Cash
4.4%
Cap Rate
0.58
DSCR
$1,954
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $2,643 expenses = $689 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$1,472
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$12,000
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$1,954
Total Expenses
$2,643
Mortgage P&I
75%
$1,472
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
12%
$234
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 2BR Home Near Town Center w/Garage. | $4,065 | $257 | 2 | 2.5 | 0.59 mi |
The Luxe* 2Bed & Bath VB Luxury Condo | Gym & Pool | $1,914 | $121 | 2 | 2.5 | 0.72 mi |
An Entire House in Va Beach...just for two! | $2,800 | $177 | 1 | 2 | 0.45 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