Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $164k initial cash invested.
-15.64%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,121
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,121
Total Expenses
$6,258
Mortgage P&I
84%
$3,468
Property Taxes
14%
$569
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Canal Classic 3BR 2 Bath Saltwater Heated Pool | $7,282 | $380 | 3 | 2 | 0.21 mi |
Waterfront Oasis w/ Pool, Kayaks, Dock & Firepit | $7,473 | $390 | 3 | 2 | 0.38 mi |
Fabulous Canal-Front home pool spa kayak dock 10P | $7,991 | $417 | 3 | 2 | 0.62 mi |
Huge Saltwater Pool, Dock, Games & Waterfront Fun | $6,764 | $353 | 3 | 3 | 0.72 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