Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.52% first-year return on $175k initial cash invested.
-7.52%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$5,900
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,900
Total Expenses
$6,998
Mortgage P&I
64%
$3,779
Property Taxes
2%
$125
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,475
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Beauty near Restaurants, Harbor and Beaches | $2,891 | $176 | 3 | 2 | 0.86 mi |
Bungalow by the beach 2, 3 Bedrooms | $2,924 | $178 | 3 | 2 | 1.45 mi |
Paradise at The Colony Mandalay Beach resort | $2,891 | $176 | 3 | 2 | 1.62 mi |
Silver Strand Escape 3bd 2ba; 4 min walk to shore! no pets 30 night minimum | $2,973 | $181 | 3 | 2 | 1.81 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