Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.73% first-year return on $56,850 initial cash invested.
-4.73%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$2,167
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,167
Total Expenses
$2,391
Mortgage P&I
43%
$937
Property Taxes
16%
$348
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dune'R Thing | $4,132 | $247 | 3 | 1 | 0.42 mi |
Cute Home/Walk to Ocean or Downtown | $2,091 | $125 | 3 | 1 | 0.48 mi |
Front House by City/Bay, Laundry, Desk | $2,141 | $128 | 3 | 1 | 0.64 mi |
Pool. Large Fenced Yard. Pet Friendly. Near Dwntwn | $3,647 | $218 | 3 | 2 | 0.28 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