Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.59% first-year return on $58,803 initial cash invested.
-1.59%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$2,270
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$2,348
Mortgage P&I
45%
$1,029
Property Taxes
7%
$159
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Gulfport | $1,997 | $199 | 3 | 2 | 0.4 mi |
Myrtle’s place, a Charming home with a pool! | $1,837 | $183 | 3 | 2 | 0.79 mi |
Inviting Gulfport Home w/ Private Pool & Yard | $3,092 | $308 | 4 | 2 | 0.46 mi |
Home in Gulfport with Mother-in-Law Suite | $2,680 | $267 | 4 | 3 | 0.42 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