Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.28% first-year return on $80,979 initial cash invested.
-0.28%
Cash On Cash
6.37%
Cap Rate
1.08
DSCR
$3,307
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,307
Total Expenses
$3,326
Mortgage P&I
45%
$1,478
Property Taxes
5%
$156
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heated Pool Oasis Getaway | $4,911 | $241 | 3 | 2 | 1.89 mi |
Cozy Pool Home with Spacious Private Backyard | $4,239 | $208 | 3 | 2 | 1.51 mi |
A private little resort. | $2,649 | $130 | 3 | 2 | 1.14 mi |
Bright house located close to beach and attraction | $2,609 | $128 | 3 | 2 | 1.45 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