Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.19% first-year return on $323k initial cash invested.
-22.19%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$6,082
Rent
-$5,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$285k
Closing costs
1%
$14,252
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,082
Total Expenses
$12,060
Mortgage P&I
118%
$7,183
Property Taxes
24%
$1,451
Home Insurance
8%
$508
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home! Sleeps up to 18 guests & new dock | $13,299 | $1,041 | 4 | 4 | 5.09 mi |
Delta Breeze Waterfront Home | $7,090 | $555 | 4 | 3.5 | 5.11 mi |
4BR/3BA Detached Villa, Private Yard. 30D Promo. | $2,210 | $173 | 4 | 3 | 2.36 mi |
* Large Updated Waterfront Delta Manor Boat Dock * | $6,426 | $503 | 4 | 3 | 5.11 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