Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.16% first-year return on $69,471 initial cash invested.
-3.16%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$2,315
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$2,498
Mortgage P&I
53%
$1,225
Property Taxes
2%
$42
Home Insurance
4%
$89
HOA
1%
$30
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
10 min drive to airport/beach in quiet community | $3,623 | $277 | 3 | 2 | 0.46 mi |
Comfy 3BR Hidden Gem in a perfect quiet location. | $2,184 | $167 | 3 | 2 | 0.49 mi |
The Valentine - A Cozy Home Close To It All | $3,479 | $266 | 3 | 2 | 0.6 mi |
2bd 2bath apt 10 mins from beach | $1,269 | $97 | 2 | 2 | 0.44 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