Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.6% first-year return on $78,879 initial cash invested.
-8.6%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$2,835
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$3,400
Mortgage P&I
50%
$1,425
Property Taxes
18%
$513
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Fall Getaway, Dog Friendly | $2,677 | $163 | 3 | 1 | 0.63 mi |
Get a room and go to the beach. | $1,330 | $81 | 2 | 1 | 0.33 mi |
Comfy and cute! | $1,643 | $100 | 2 | 1 | 0.4 mi |
Breezy Beach Loft - 2bd/1ba apt | $1,774 | $108 | 2 | 1 | 0.45 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