Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.2% first-year return on $381k initial cash invested.
-27.2%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$4,373
Rent
-$8,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,373
Total Expenses
$13,004
Mortgage P&I
202%
$8,816
Property Taxes
26%
$1,149
Home Insurance
14%
$595
HOA
8%
$345
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
CasaIris Bright&Sunny 4-bedroom2-bathroom w/ pool | $3,815 | $224 | 4 | 2 | 2.4 mi |
Villa Anjali Beautiful spacious villa, great area | $8,091 | $475 | 3 | 3.5 | 2.32 mi |
Nice Country Home in the city | $4,752 | $279 | 3 | 3 | 2.31 mi |
10 min 2 beach. 10 min 2 casino. Villa Paradiso | $4,514 | $265 | 3 | 3 | 2.18 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