Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $472k initial cash invested.
-22.14%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$7,595
Rent
-$8,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2134k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$427k
Closing costs
1%
$21,340
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,595
Total Expenses
$16,306
Mortgage P&I
139%
$10,542
Property Taxes
18%
$1,348
Home Insurance
10%
$770
HOA
0%
$0
Property Management
15%
$1,139
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,899
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Paradise View House: Pool & Lake View | $12,623 | $883 | 4 | 3.5 | 1.94 mi |
The Grand Vista Getaway | $17,784 | $1,244 | 4 | 3 | 1.8 mi |
Skyline Ocean View Estate with pool/hot tub | $7,105 | $497 | 4 | 4 | 1.68 mi |
Family Retreat - Near Legoland & Beach, Dogs Free | $5,675 | $397 | 4 | 3 | 1.72 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