Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $192k initial cash invested.
-11.45%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$7,072
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$7,995
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,072
Total Expenses
$8,903
Mortgage P&I
57%
$4,058
Property Taxes
15%
$1,087
Home Insurance
4%
$280
HOA
1%
$83
Property Management
15%
$1,061
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,768
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
WatersEdge: Lakefront Fishing-Pool- GameRoom | $12,296 | $493 | 4 | 3 | 2.23 mi |
CasaIris Bright&Sunny 4-bedroom2-bathroom w/ pool | $5,587 | $224 | 4 | 2 | 0.23 mi |
Home with private pool, parking, pool table, W/D | $5,961 | $239 | 3 | 3 | 1.21 mi |
10 min 2 beach. 10 min 2 casino. Villa Paradiso | $6,610 | $265 | 3 | 3 | 1.72 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