Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.14% first-year return on $99,690 initial cash invested.
-7.14%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$3,050
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,643
Mortgage P&I
65%
$1,978
Property Taxes
2%
$46
Home Insurance
4%
$136
HOA
1%
$19
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pahoa Home w/ Fenced-In Yard: Near Hilo & Parks | $1,862 | $90 | 3 | 2 | 0.53 mi |
Ainaloa Home of Big Island for Whole house (W.) | $6,391 | $309 | 3 | 2 | 0.65 mi |
Aloha Hale | $3,599 | $174 | 3 | 2 | 1.47 mi |
Home away from home | $3,578 | $173 | 3 | 2 | 1.54 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