Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.86% first-year return on $1243k initial cash invested.
-29.86%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$11,516
Rent
-$30,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5806k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1243k
Downpayment
20%
$1161k
Closing costs
1%
$58,062
Rehab
0%
$0
Furnishing
0%
$24,000
Cashflow
Total Income
$11,516
Total Expenses
$42,453
Mortgage P&I
251%
$28,915
Property Taxes
50%
$5,737
Home Insurance
20%
$2,273
HOA
0%
$0
Property Management
15%
$1,727
CapEx
4%
$461
Vacancy
0%
$0
Maintenance
4%
$461
Other
25%
$2,879
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newport Heights Urban Farmhouse | $8,067 | $421 | 4 | 3.5 | 0.12 mi |
3BR Dog Friendly | Fireplace | Balcony | W/D | $8,202 | $428 | 3 | 3 | 0.76 mi |
Spacious 4BR Newport Heights home - Walk to beach | $7,493 | $391 | 4 | 3 | 0.66 mi |
Minutes to Beach, Pier, Restaurants | Emerald Cove | $21,615 | $1,128 | 5 | 4 | 0.66 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