Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.34% first-year return on $130k initial cash invested.
-18.34%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,130
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$4,122
Mortgage P&I
121%
$2,585
Property Taxes
15%
$328
Home Insurance
9%
$187
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ocean Lakes Retreat | $1,974 | $118 | 3 | 2 | 2.06 mi |
♥️Coastal Getaway♥️~Large Clean-n-Cozy 3Bdrm Home | $1,957 | $117 | 3 | 2.5 | 1.56 mi |
Private Residence: Shared Oasis in Virginia Beach | $4,835 | $289 | 2 | 2 | 2.13 mi |
Charming 4BR Coastal Home – WiFi Provided | $2,560 | $153 | 4 | 2 | 1.24 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