Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.97% first-year return on $82,050 initial cash invested.
-1.97%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$2,981
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,981 income − $3,116 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,981
Total Expenses
$3,116
Mortgage P&I
51%
$1,529
Property Taxes
2%
$50
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Convenient 3-Bedroom Home with Patio | $2,867 | $145 | 3 | 1.5 | 0.21 mi |
Sensational 3br 2.5 Bath Southern Hideaway | $3,717 | $188 | 3 | 2.5 | 0.33 mi |
Goose Creek Retreat | $3,816 | $193 | 3 | 2.5 | 0.34 mi |
Fenced Yard + Navy Base/Hospital | $3,895 | $197 | 3 | 2.5 | 0.41 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