Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.02% first-year return on $176k initial cash invested.
-6.02%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$7,440
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,440
Total Expenses
$8,320
Mortgage P&I
51%
$3,783
Property Taxes
9%
$703
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$1,116
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,860
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
7 mins to Beach | Heated Pool+ Hot tub+ Games | $8,399 | $354 | 3 | 2 | 0.01 mi |
Stunning Tropical 3BR Oasis with Pool & Tiki Hut | $6,429 | $271 | 3 | 2 | 0.09 mi |
New! Stylish Modern Oasis • Pool • 5 min to Beach | $8,256 | $348 | 3 | 2 | 0.12 mi |
Tropical Paradise Getaway! Sundeck + Near Beach! | $4,840 | $204 | 3 | 2 | 0.16 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