Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.12% first-year return on $283k initial cash invested.
-21.12%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,631
Rent
-$4,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$258k
Closing costs
1%
$12,916
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$4,631
Total Expenses
$9,616
Mortgage P&I
141%
$6,509
Property Taxes
9%
$422
Home Insurance
10%
$462
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
" Mid Century home 2 blocks to the beach!" | $4,356 | $217 | 2 | 1 | 0.04 mi |
Prime located 2 blocks to the Sand! | $4,657 | $232 | 2 | 1 | 0.05 mi |
Surf City Beachside Cottages | $4,858 | $242 | 2 | 1 | 0.14 mi |
Walk to the Beach-2 bedrooms | $5,099 | $254 | 2 | 1 | 0.32 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