Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.29% first-year return on $81,000 initial cash invested.
-1.29%
Cash On Cash
6.04%
Cap Rate
1.02
DSCR
$2,983
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,983
Total Expenses
$3,070
Mortgage P&I
50%
$1,479
Property Taxes
2%
$55
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Carolina EVE | $3,066 | $240 | 3 | 2 | 0.57 mi |
River House Retreat — Canal Views and Poolside | $4,446 | $348 | 3 | 2 | 0.61 mi |
Manatee Hideaway Waterfront Home Incredible Views | $4,229 | $331 | 3 | 2 | 0.78 mi |
Fireside Sunsets & Private Dock | $2,670 | $209 | 3 | 1.5 | 0.61 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