Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.08% first-year return on $193k initial cash invested.
-20.08%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$3,940
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$173k
Closing costs
1%
$8,631
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,940
Total Expenses
$7,174
Mortgage P&I
106%
$4,190
Property Taxes
20%
$790
Home Insurance
8%
$302
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Island View | $4,055 | $199 | 2 | 1 | 0.54 mi |
Charming New Beach View Apartment | $3,138 | $154 | 1 | 1 | 0.04 mi |
Beach House Getaway | $6,644 | $326 | 3 | 2 | 0.07 mi |
New, Cozy Modern Apt waterfront views | $2,710 | $133 | 1 | 1 | 0.17 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