Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $189k initial cash invested.
-18.48%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$4,208
Rent
-$2,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$169k
Closing costs
1%
$8,428
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$4,208
Total Expenses
$7,119
Mortgage P&I
101%
$4,248
Property Taxes
13%
$555
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Urban Oasis - A Quick Walk to the Beach | $4,743 | $226 | 2 | 1 | 0.21 mi |
Victorian Bungalow:2 bd + parking + private garden | $4,953 | $236 | 2 | 1 | 0.28 mi |
Long Beach Retreat | $4,848 | $231 | 2 | 1 | 0.33 mi |
No Cleaning Fee! | Games | Private Patio | Parking | $4,869 | $232 | 2 | 1 | 0.44 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