Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.16% first-year return on $180k initial cash invested.
-7.16%
Cash On Cash
4.44%
Cap Rate
0.77
DSCR
$6,022
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$149k
Closing costs
1%
$7,447
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,022
Total Expenses
$7,099
Mortgage P&I
60%
$3,592
Property Taxes
8%
$476
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$903
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,506
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Zen-Private Dock, Paddleboards, Jacuzzi | $4,855 | $285 | 4 | 2 | 0.18 mi |
Island Time-Pool & Heated Spa, Firepit, Near Beach | $7,222 | $424 | 4 | 2 | 0.48 mi |
Ocean Views • Private Heated Pool • Walk to Beach | $6,847 | $402 | 4 | 2 | 0.51 mi |
Blue Heron - 4/2 Beach Side | $4,020 | $236 | 4 | 2 | 0.53 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