Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $102k initial cash invested.
-15.49%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$2,192
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$3,506
Mortgage P&I
87%
$1,897
Property Taxes
19%
$416
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunsets, Heated Pool & Spa - Villa Palm Breeze | $4,980 | $321 | 3 | 2 | 0.63 mi |
Luxury 3BR Soundview | Private Pool | Patio | W/D | $3,645 | $235 | 3 | 2 | 0.57 mi |
Private family-friendly home w/elec-heated pool | $2,435 | $157 | 3 | 2 | 0.76 mi |
Tranquility, Pool -Villa Deep Blue Haven | $3,521 | $227 | 3 | 2 | 0.65 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