Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.39% first-year return on $70,479 initial cash invested.
-4.39%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$2,424
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$2,682
Mortgage P&I
52%
$1,258
Property Taxes
7%
$172
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Portsmouth 3BR Near Casino | Spacious Yard Stay | $4,592 | $222 | 3 | 2 | 0.48 mi |
Cottage Place of the 757 | $3,433 | $166 | 2 | 1 | 0.52 mi |
Toon Buggy of the 757 | $2,627 | $127 | 2 | 1 | 0.53 mi |
Shipside Suite Modern Fast WI-FI Cozy | $2,813 | $136 | 2 | 1 | 0.29 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