Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $97,500 initial cash invested.
-13.56%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,560
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,560
Total Expenses
$4,662
Mortgage P&I
48%
$1,711
Property Taxes
28%
$1,004
Home Insurance
3%
$122
HOA
3%
$117
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Beachcity home*4Brs*pool*12 Beds*Mini Golf | $4,952 | $296 | 4 | 2 | 2.43 mi |
Charming Bayou Breeze Cottage | $4,132 | $247 | 4 | 2 | 2.51 mi |
Beautiful Spacious 4 bedroom house. | $3,011 | $180 | 4 | 2 | 2.62 mi |
Relaxing Country house close to town and shopping | $3,229 | $193 | 3 | 2 | 1.38 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