Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.06% first-year return on $80,727 initial cash invested.
-8.06%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$2,951
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,951
Total Expenses
$3,493
Mortgage P&I
51%
$1,515
Property Taxes
15%
$439
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Swimming pool/Private Home | $5,515 | $370 | 3 | 2 | 0.59 mi |
Syringa Place - A quiet 3 bedroom 2 bath house. | $2,280 | $153 | 3 | 2 | 0.33 mi |
Nice and quiet, cozy home near the beach. | $2,400 | $161 | 3 | 2 | 0.73 mi |
Sunny Hidden Retreat B– Ocean Town Gem | $2,504 | $168 | 3 | 2 | 0.74 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