Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.13% first-year return on $103k initial cash invested.
-5.13%
Cash On Cash
4.82%
Cap Rate
0.83
DSCR
$3,362
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,362
Total Expenses
$3,801
Mortgage P&I
54%
$1,812
Property Taxes
7%
$246
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vintage Cottage on Private Creek–Near Beach & Base | $5,481 | $265 | 3 | 2 | 0.22 mi |
Your Home for the Holidays near Base and Beach | $5,171 | $250 | 3 | 2 | 0.24 mi |
Clean & Cozy Cottage! Fenced yard, dogs welcome! | $4,240 | $205 | 3 | 2 | 0.47 mi |
Serenity within the city. | $2,213 | $107 | 3 | 2 | 0.3 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