Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $438k initial cash invested.
-21.11%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$7,765
Rent
-$7,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1970k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$394k
Closing costs
1%
$19,702
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,765
Total Expenses
$15,467
Mortgage P&I
129%
$10,027
Property Taxes
10%
$757
Home Insurance
11%
$840
HOA
1%
$115
Property Management
15%
$1,165
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,941
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Kids Love! Pool/Spa/Pingpong/Arcade/Game Rm | $9,639 | $503 | 4 | 2 | 1.58 mi |
Walk to Beach | Pool & Hot Tub | Gated Community | $6,209 | $324 | 4 | 2.5 | 1.58 mi |
See our 5 ⭐️ reviews - guests ❤️the house! | $10,961 | $572 | 4 | 2.5 | 1.82 mi |
Poppy Cottage Home 4BR | $11,593 | $605 | 4 | 3 | 1.3 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