Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $254k initial cash invested.
-21.24%
Cash On Cash
1.5%
Cap Rate
0.24
DSCR
$4,122
Rent
-$4,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$219k
Closing costs
1%
$10,970
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,122
Total Expenses
$8,624
Mortgage P&I
138%
$5,704
Property Taxes
14%
$558
Home Insurance
9%
$384
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classic Cape: Huge Yard, Walk to Beaches, Brewster Flats, Restaurants & Bars | $5,781 | $559 | 4 | 3 | 0.37 mi |
Beautifully decorated Brewster Home | $7,642 | $739 | 4 | 3 | 0.53 mi |
Close to Beach and Main Street! | $2,927 | $283 | 4 | 2 | 0.25 mi |
Charming Private Beachfront Home on Brewster Bay | $4,871 | $471 | 4 | 2 | 0.52 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