Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $280k initial cash invested.
-14.12%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$8,149
Rent
-$3,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,473
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,149
Total Expenses
$11,444
Mortgage P&I
77%
$6,287
Property Taxes
10%
$803
Home Insurance
5%
$443
HOA
0%
$0
Property Management
15%
$1,222
CapEx
4%
$326
Vacancy
0%
$0
Maintenance
4%
$326
Other
25%
$2,037
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
One Level Home with Yard, EV Charger & Arcade | $7,705 | $329 | 3 | 2 | 0.15 mi |
20%off30Days +Beautiful Remodel +NearBeaches +Dogs | $11,851 | $506 | 2 | 1 | 0.34 mi |
Feel At Home In MV - 'Good Vibes Only' Mentality | $11,289 | $482 | 4 | 2 | 0.17 mi |
MV Retreat | Pool&Spa | Fire Pit | Family Friendly | $11,406 | $487 | 4 | 2.5 | 0.24 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