Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.37% first-year return on $308k initial cash invested.
-24.37%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$5,742
Rent
-$6,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,815
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,742
Total Expenses
$12,000
Mortgage P&I
119%
$6,819
Property Taxes
22%
$1,252
Home Insurance
9%
$497
HOA
12%
$675
Property Management
15%
$861
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,436
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Mountain House Estate | $10,740 | $535 | 3 | 3.5 | 1.03 mi |
Charming Farmhouse in Carmel Valley | $7,548 | $376 | 3 | 2 | 1.86 mi |
California Retreat | $4,959 | $247 | 3 | 2 | 0.87 mi |
Hilltop House with beautiful views and lots to offer. | $6,444 | $321 | 4 | 4 | 1.08 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