Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.29% first-year return on $68,190 initial cash invested.
-2.29%
Cash On Cash
6.23%
Cap Rate
0.99
DSCR
$2,838
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,968
Mortgage P&I
44%
$1,256
Property Taxes
9%
$264
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Boulevard Water front Oasis | $4,587 | $232 | 3 | 1 | 1.05 mi |
Sunset! Pro Cleaned, Self Check in - Sleeps 8 | $1,661 | $84 | 3 | 1 | 1.07 mi |
The Main Destination | $4,547 | $230 | 3 | 1.5 | 1.02 mi |
Historic Racine - Lovely Retreat Home - 3B/1.5B | $4,053 | $205 | 3 | 1.5 | 1.75 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