Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $112k initial cash invested.
-8.4%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$3,670
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$4,453
Mortgage P&I
61%
$2,233
Property Taxes
4%
$137
Home Insurance
4%
$160
HOA
4%
$161
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden Beach Oasis | $8,295 | $487 | 3 | 2 | 0.69 mi |
Rest and Relaxation on the Green | $2,708 | $159 | 3 | 2 | 0.98 mi |
Waterway Condo | Pool + Golf Views Retreat | $2,061 | $121 | 3 | 2 | 0.99 mi |
Bright, airy, 3-BR, on golf course sleeps up to 6 | $1,720 | $101 | 3 | 2 | 1 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