Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $470k initial cash invested.
-20.37%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$9,310
Rent
-$7,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$425k
Closing costs
1%
$21,256
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,310
Total Expenses
$17,295
Mortgage P&I
115%
$10,738
Property Taxes
12%
$1,152
Home Insurance
10%
$937
HOA
0%
$0
Property Management
15%
$1,396
CapEx
4%
$372
Vacancy
0%
$0
Maintenance
4%
$372
Other
25%
$2,328
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
"Santa Fe Style Home at the Beach" | $13,833 | $623 | 4 | 3.5 | 0.72 mi |
Pacific Combo, Ocean View, Patio, Walk To Downtown | $14,610 | $658 | 4 | 3 | 0.59 mi |
20% Off March! Pacific Combo W/Ocean View, Patio | $11,813 | $532 | 3 | 3 | 0.59 mi |
Pacific Combo W/Ocean View Private Patio | $17,697 | $797 | 5 | 4 | 0.59 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