Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $162k initial cash invested.
-15.21%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$3,665
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,665
Total Expenses
$5,723
Mortgage P&I
93%
$3,391
Property Taxes
5%
$170
Home Insurance
6%
$231
HOA
5%
$171
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blue Oasis Gulf Shores | $9,676 | $723 | 4 | 3.5 | 0.57 mi |
Serene golf views by the beach! | $2,409 | $180 | 3 | 3 | 0.57 mi |
Beautiful 3 Bedroom Condo at Peninsula Gulf Club | $3,426 | $256 | 3 | 3 | 0.59 mi |
Gulf Shores Condo on Golf Course w/ Resort Perks! | $3,908 | $292 | 3 | 3 | 0.62 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