Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.34% first-year return on $96,750 initial cash invested.
-7.34%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$2,968
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$3,560
Mortgage P&I
61%
$1,812
Property Taxes
6%
$192
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Townhome Fully Renovated 3 beds | $2,275 | $110 | 3 | 2 | 1.96 mi |
Monthly Central Condo, 10 min to Beach | $2,834 | $137 | 3 | 2.5 | 0.4 mi |
Cozy Pet-Friendly 3BR • Near Norfolk Beaches | $3,392 | $164 | 3 | 1.5 | 1.94 mi |
Beautiful & Modern Condo with Prime Location | $2,916 | $141 | 3 | 2.5 | 2.12 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