Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.02% first-year return on $186k initial cash invested.
-18.02%
Cash On Cash
2.38%
Cap Rate
0.38
DSCR
$3,990
Rent
-$2,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $6,789 expenses = $2,799 out of pocket
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,019
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$6,789
Mortgage P&I
106%
$4,227
Property Taxes
9%
$365
Home Insurance
7%
$281
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Beach Cottage | $5,064 | $450 | 3 | 3 | 0.16 mi |
SHORT WALK TO THE BEACH. | $5,402 | $480 | 3 | 3 | 0.58 mi |
*New for 2025 3BR Coastal Home 1 ML from Beach* | $4,479 | $398 | 3 | 2.5 | 0.22 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