Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.29% first-year return on $94,887 initial cash invested.
-10.29%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$2,911
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,887
Downpayment
20%
$78,940
Closing costs
1%
$3,947
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,911
Total Expenses
$3,725
Mortgage P&I
66%
$1,933
Property Taxes
9%
$255
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Steps to Beach: Home w/ Hot Tub in Oak Harbor! | $4,385 | $212 | 2 | 2 | 0.52 mi |
Cozy home base for Whidbey adventures! | $3,578 | $173 | 3 | 1 | 0.59 mi |
Fabulous View * Harbor/CityView * King* Fire Pit! | $3,785 | $183 | 1 | 1.5 | 0.17 mi |
5 Star! Centrally Located Oak Harbor Home | $3,661 | $177 | 3 | 2 | 0.52 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