Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $110k initial cash invested.
-13.49%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$2,564
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$3,805
Mortgage P&I
83%
$2,126
Property Taxes
11%
$293
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Family Home | $5,833 | $282 | 3 | 2.5 | 1.13 mi |
A welcoming home in a great location. | $3,599 | $174 | 3 | 2.5 | 1.41 mi |
♥️Coastal Getaway♥️~Large Clean-n-Cozy 3Bdrm Home | $2,420 | $117 | 3 | 2.5 | 2.07 mi |
1BD/1Bath Private Suite Near the Oceanfront. | $2,130 | $103 | 2 | 1 | 0.52 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