Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $276k initial cash invested.
-14.53%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$7,102
Rent
-$3,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,102
Total Expenses
$10,442
Mortgage P&I
84%
$5,979
Property Taxes
9%
$634
Home Insurance
6%
$420
HOA
0%
$0
Property Management
15%
$1,065
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,776
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beach Arcade 4BR Home with Pool & Grill-Sleeps 12 | $10,456 | $625 | 4 | 3 | 0.18 mi |
"Coral Casa" Amazing Pool House next to the Beach! | $7,026 | $420 | 4 | 2.5 | 0.62 mi |
Beach/ Pool/ Hot tub/ Game Rm/Firepit/ Sleeps 10 | $8,716 | $521 | 4 | 3 | 0.73 mi |
Beach Front, sleeps 12, Elevator | $8,415 | $503 | 4 | 3 | 0.78 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