Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.02% first-year return on $339k initial cash invested.
-14.02%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$7,839
Rent
-$3,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,839
Total Expenses
$11,798
Mortgage P&I
93%
$7,328
Property Taxes
2%
$181
Home Insurance
7%
$525
HOA
0%
$0
Property Management
15%
$1,176
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely cottage 2 miles from the beach in quiet neighborhood | $5,686 | $279 | 4 | 1.5 | 0.8 mi |
Beachy, bright relaxing 4 bedroom Walk to Beach! | $8,335 | $409 | 4 | 2 | 1.83 mi |
Walk to the Beach! | $7,316 | $359 | 4 | 2 | 1.95 mi |
Upscale Modern 4BR Home Built 2018 Garage Yard p79 | $6,358 | $312 | 4 | 3 | 2.02 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