Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $159k initial cash invested.
-17.31%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,960
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$140k
Closing costs
1%
$7,010
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,960
Total Expenses
$6,257
Mortgage P&I
89%
$3,536
Property Taxes
15%
$593
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax in Exclusive Residential Area, Heated Pool ! | $5,929 | $267 | 2 | 2 | 0.2 mi |
Pool/Beach Home Renovated 2023! | $5,262 | $237 | 2 | 2 | 0.27 mi |
Waterfront Modern Retreat! - BNR Vacation Rentals | $7,416 | $334 | 2 | 2 | 0.58 mi |
Juanita's Waterfront Villa | $6,195 | $279 | 2 | 2 | 0.58 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