Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.79% first-year return on $663k initial cash invested.
-23.79%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$9,629
Rent
-$13,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3041k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$663k
Downpayment
20%
$608k
Closing costs
1%
$30,408
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,629
Total Expenses
$22,764
Mortgage P&I
158%
$15,221
Property Taxes
18%
$1,699
Home Insurance
13%
$1,223
HOA
0%
$0
Property Management
15%
$1,444
CapEx
4%
$385
Vacancy
0%
$0
Maintenance
4%
$385
Other
25%
$2,407
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Outdoor Living Area * A/C * Custom Built Home | $15,002 | $822 | 4 | 3.5 | 0.51 mi |
Fairway Retreat | Coastal Stay Near Golf & Beaches | $15,403 | $844 | 3 | 3 | 0.51 mi |
Beautiful Home, Walk to Beach and nature trails | $11,060 | $606 | 3 | 3 | 0.72 mi |
Seabluffe Surf House | $8,705 | $477 | 4 | 3 | 0.37 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