Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $143k initial cash invested.
-8.78%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$4,484
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,672
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,484
Total Expenses
$5,531
Mortgage P&I
63%
$2,825
Property Taxes
5%
$236
Home Insurance
5%
$210
HOA
2%
$108
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Casino & Horse Racing FUN! Hideaway w/Volley. | $6,862 | $480 | 4 | 3 | 0.63 mi |
Blue Moon Lake House at Diamondhead Resort | $6,690 | $468 | 4 | 3 | 0.76 mi |
Hot Tub + Views: Waterfront Escape in Hot Springs | $4,460 | $312 | 3 | 2.5 | 0.22 mi |
Sleeps 12|Spring Break Rdy|Deck w/views|Game Room+ | $4,918 | $344 | 4 | 3 | 0.32 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