Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.77% first-year return on $350k initial cash invested.
-7.77%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$11,344
Rent
-$2,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$11,344
Total Expenses
$13,606
Mortgage P&I
67%
$7,575
Property Taxes
0%
$43
Home Insurance
5%
$542
HOA
0%
$0
Property Management
15%
$1,702
CapEx
4%
$454
Vacancy
0%
$0
Maintenance
4%
$454
Other
25%
$2,836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden Hacienda | $6,030 | $336 | 4 | 4 | 0.18 mi |
Coastal Luxe, SaltPool/heatSpa, 5 miles to Siesta | $18,125 | $1,010 | 5 | 5 | 0.55 mi |
Private Pool, Spa, Balconies & More! | $23,778 | $1,325 | 5 | 5.5 | 0.57 mi |
Arlington Ocean Oasis 5br 5ba Htd Saltwater Pool | $12,706 | $708 | 5 | 4 | 0.69 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