Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.81% first-year return on $454k initial cash invested.
-26.81%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$3,889
Rent
-$10,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $14,041 expenses = $10,152 out of pocket
Investment Breakdown
|
Purchase Price
$2049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$410k
Closing costs
1%
$20,494
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$3,889
Total Expenses
$14,041
Mortgage P&I
260%
$10,124
Property Taxes
34%
$1,312
Home Insurance
18%
$684
HOA
1%
$54
Property Management
15%
$583
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family & Dog-Friendly | MIL Suite | Gigabit WiFi | $6,164 | $298 | 4 | 3 | 1.5 mi |
Tranquil 4br Escape | Deck, Huge Yard & Nature | $17,850 | $863 | 4 | 3 | 1.5 mi |
Waterfront Retreat/Walk-in Beach/Sport Court/Patio | $13,403 | $648 | 4 | 3.5 | 0.37 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