Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.08% first-year return on $129k initial cash invested.
-20.08%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,010
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,010
Total Expenses
$5,168
Mortgage P&I
84%
$2,535
Property Taxes
33%
$996
Home Insurance
6%
$175
HOA
1%
$18
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Island Family Rental, Furnished with Pool | $1,079 | $91 | 4 | 3 | 0.35 mi |
5BR Soundview Dog Friendly | Pool | Patio | $4,911 | $414 | 5 | 4 | 0.69 mi |
Nemo Cay Retreat | Heated Pool & Kids’ Play Fountains | 5 Minutes to Beach | $4,282 | $361 | 5 | 4 | 0.77 mi |
Ridley Retreat | Community Pool, Mins to the Beach | $2,574 | $217 | 3 | 3 | 0.57 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