Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.67% first-year return on $149k initial cash invested.
-14.67%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,498
Rent
-$1,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$130k
Closing costs
1%
$6,513
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,498
Total Expenses
$5,317
Mortgage P&I
91%
$3,168
Property Taxes
7%
$242
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
California Dreamin’ at our Coastal-Inspired Suite | $2,389 | $119 | 1 | 1 | 0.15 mi |
Suite Charles Way: A Cozy Fletcher Hills Studio | $2,389 | $119 | 1 | 1 | 0.23 mi |
Quiet and convenient | $2,309 | $115 | 1 | 1 | 0.42 mi |
Quiet, private getaway in a nice neighborhood | $2,790 | $139 | 1 | 1 | 0.45 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