Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.89% first-year return on $108k initial cash invested.
-0.89%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$5,234
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,234
Total Expenses
$5,314
Mortgage P&I
41%
$2,151
Property Taxes
10%
$502
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Full home 4 min from beach pet friendly | $3,187 | $169 | 3 | 1 | 0.26 mi |
Historic Prospect Beach House | $4,658 | $247 | 3 | 1 | 0.38 mi |
Entire house, just a walk away from the beach! | $7,298 | $387 | 3 | 2 | 0.16 mi |
Sunny Beach Cottage steps from Sand, close to Yale | $6,072 | $322 | 3 | 2.5 | 0.3 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