Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $360k initial cash invested.
-16.34%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$8,401
Rent
-$4,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$320k
Closing costs
1%
$15,977
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,401
Total Expenses
$13,297
Mortgage P&I
97%
$8,124
Property Taxes
7%
$572
Home Insurance
7%
$569
HOA
0%
$0
Property Management
15%
$1,260
CapEx
4%
$336
Vacancy
0%
$0
Maintenance
4%
$336
Other
25%
$2,100
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Surf & Legoland Paradise | 5-Star Beach Gem | $12,507 | $623 | 4 | 3 | 0.42 mi |
Golden Hour Getaway 4B/4BA Private Serene Luxury | $7,649 | $381 | 4 | 3 | 0.48 mi |
Oceanside Oasis: Fire Mountain Retreat | $10,339 | $515 | 4 | 3.5 | 0.58 mi |
Ocean Views & Spacious | $4,477 | $223 | 4 | 3 | 0.73 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