Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.19% first-year return on $181k initial cash invested.
-1.19%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$8,222
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,772
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,222
Total Expenses
$8,402
Mortgage P&I
47%
$3,871
Property Taxes
4%
$313
Home Insurance
3%
$271
HOA
0%
$0
Property Management
15%
$1,233
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,056
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular Views and Comfort-Book Now! King Bed! | $9,228 | $410 | 3 | 2 | 0.57 mi |
The Lookout by Coastline Vacation Rentals | $8,666 | $385 | 3 | 2 | 0.67 mi |
Family Retreat w/ Theater, Pool & Outdoor Dining | $9,656 | $429 | 3 | 3 | 0.46 mi |
Dream Vacation! Sunny 3 Bedroom Home! | $8,035 | $357 | 3 | 2 | 0.4 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