Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $87,390 initial cash invested.
-14.4%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,424
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,424
Total Expenses
$3,473
Mortgage P&I
73%
$1,778
Property Taxes
17%
$405
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great location with many extras! | $2,423 | $177 | 2 | 1 | 0.08 mi |
Blue House by the Beach - Upstairs Unit | $2,532 | $185 | 2 | 1 | 0.12 mi |
The Coastal Blue-NEW/near beach/beautiful backyard | $3,039 | $222 | 2 | 1 | 0.29 mi |
Sea La Vie Villa- Walk To The Beach & Restaurants | $2,505 | $183 | 2 | 1 | 0.33 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