Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.25% first-year return on $119k initial cash invested.
-7.25%
Cash On Cash
4.86%
Cap Rate
0.79
DSCR
$5,298
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,320
Closing costs
1%
$4,816
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$6,018
Mortgage P&I
46%
$2,459
Property Taxes
15%
$818
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Paradise 3 bd 2 bath w/Private Pool! | $5,394 | $257 | 3 | 2 | 0.11 mi |
Beach House | $5,226 | $249 | 3 | 2 | 0.12 mi |
Cheerful 3 bedroom house with heated pool | $5,856 | $279 | 3 | 2 | 0.17 mi |
Coastal Charm: Minutes to Beach | $3,799 | $181 | 3 | 2 | 0.22 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