Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $68,000 initial cash invested.
-15.83%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,348
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,348 income − $5,245 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
2%
$5,000
Cashflow
Total Income
$4,348
Total Expenses
$5,245
Mortgage P&I
35%
$1,503
Property Taxes
13%
$582
Home Insurance
4%
$178
HOA
21%
$895
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ocean Breeze West Ground Floor BEACHFRONT -NO HASSLE CHECK OUT | $4,752 | $279 | 2 | 2 | 0 mi |
Ocean Breeze West Ground Floor -Beachfront- NO HASSLE CHECK OUT | $4,258 | $250 | 2 | 2 | 0 mi |
Ocean Breeze West Premier Condo -Beachfront- NO HASSLE CHECK OUT | $4,361 | $256 | 2 | 2 | 0 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