Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.32% first-year return on $156k initial cash invested.
-17.32%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$4,782
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $7,031 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,782
Total Expenses
$7,031
Mortgage P&I
70%
$3,347
Property Taxes
16%
$782
Home Insurance
5%
$240
HOA
8%
$367
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2BR/2BA Modern Luxury Beachfront Condo - Windemere 405 | $5,981 | $285 | 2 | 2 | 0.01 mi |
Windemere #606 | $5,457 | $260 | 2 | 2 | 0.02 mi |
LuxShore Windemere 603 by pkrm | $7,891 | $376 | 2 | 2 | 0.02 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