Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.75% first-year return on $77,850 initial cash invested.
-5.75%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,426
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,799
Mortgage P&I
57%
$1,390
Property Taxes
6%
$145
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SFH near downtown Hampton. | $2,263 | $124 | 3 | 1 | 0.16 mi |
Vintage Charm, downtown Hampton | $1,588 | $87 | 3 | 1 | 0.36 mi |
*Spacious Cozy Home* near Beach in Hampton | $3,395 | $186 | 3 | 2.5 | 0.71 mi |
3BR Hampton Home | Central to HU and Colosseum | $3,267 | $179 | 3 | 1 | 0.66 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