Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.01% first-year return on $96,849 initial cash invested.
-7.01%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$3,554
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,849
Downpayment
20%
$69,380
Closing costs
1%
$3,469
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,554
Total Expenses
$4,120
Mortgage P&I
48%
$1,696
Property Taxes
13%
$465
Home Insurance
3%
$121
HOA
4%
$133
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Retreat Getaway Gameroom FirepitFishing | $5,304 | $329 | 4 | 2.5 | 2.76 mi |
Cozy Beachcity home*4Brs*pool*12 Beds*Mini Golf | $4,772 | $296 | 4 | 2 | 2.39 mi |
Charming Bayou Breeze Cottage | $3,982 | $247 | 4 | 2 | 2.48 mi |
Beautiful Spacious 4 bedroom house. | $2,902 | $180 | 4 | 2 | 2.61 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