Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $351k initial cash invested.
-15.64%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$10,080
Rent
-$4,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1584k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,837
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,080
Total Expenses
$14,649
Mortgage P&I
80%
$8,077
Property Taxes
10%
$999
Home Insurance
7%
$735
HOA
0%
$0
Property Management
15%
$1,512
CapEx
4%
$403
Vacancy
0%
$0
Maintenance
4%
$403
Other
25%
$2,520
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Sandy Getaway | $12,829 | $659 | 3 | 3 | 0.46 mi |
Elegant Pierpont Beach Home and No Guest Fee | $9,870 | $507 | 3 | 3 | 0.26 mi |
Walk to Beach 3BR | Deck | Washer/Dryer | $8,663 | $445 | 3 | 3 | 0.39 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