Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $51,990 initial cash invested.
-13.36%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$1,564
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$1,564
Total Expenses
$2,143
Mortgage P&I
71%
$1,114
Property Taxes
11%
$170
Home Insurance
5%
$77
HOA
2%
$30
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Mango Hut Glamping | $1,015 | $47 | 1 | 1 | 0.26 mi |
Tortuga Inn | $1,684 | $78 | 1 | 1 | 0.47 mi |
Private House•AC•Close to Pāhoa/Black Sand Beach | $2,743 | $127 | 1 | 1 | 0.73 mi |
Heavenly Hawaiian Hideaway II (14 3450) | $1,922 | $89 | 2 | 1 | 0.22 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