Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.2% first-year return on $65,508 initial cash invested.
-12.2%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$1,770
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$1,770
Total Expenses
$2,436
Mortgage P&I
71%
$1,253
Property Taxes
11%
$194
Home Insurance
5%
$89
HOA
3%
$50
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern RV Coachman near woods | $2,759 | $168 | 2 | 1 | 1.46 mi |
Island Indie Retreat | $2,119 | $129 | 2 | 1 | 4.36 mi |
Cozy Historic River Cottage 1 Block from Water | $1,199 | $73 | 2 | 1 | 4.63 mi |
Historic Cottage - River at the end of the block! | $1,840 | $112 | 2 | 1 | 4.68 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