Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.74% first-year return on $145k initial cash invested.
-9.74%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$5,346
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,740
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,346
Total Expenses
$6,519
Mortgage P&I
53%
$2,837
Property Taxes
16%
$839
Home Insurance
4%
$214
HOA
1%
$63
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
All Decked Out- 5 Decks with Beach & Bay Views | $5,491 | $547 | 4 | 3 | 0.16 mi |
Blue Moon Bay - Book 5+ nights and get 15% discoun | $5,972 | $595 | 4 | 3 | 0.43 mi |
Beautiful Custom Beach house, beach view, pools | $6,103 | $608 | 4 | 3.5 | 0.64 mi |
Sapphire Skies, 3 Decks, Pointe West Amenities | $5,772 | $575 | 4 | 3.5 | 0.67 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