Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.19% first-year return on $95,400 initial cash invested.
-3.19%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$3,615
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,615
Total Expenses
$3,869
Mortgage P&I
46%
$1,659
Property Taxes
10%
$355
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Portsmouth's Finest | $5,879 | $302 | 3 | 2.5 | 0.58 mi |
Near Casino, VA beach, Large yard, quite relaxing | $3,154 | $162 | 3 | 3 | 0.53 mi |
Modern, Homely 3-bdrm|wParking|Centrally located. | $3,076 | $158 | 3 | 2.5 | 0.66 mi |
Chic Family Friendly Home w/ FirePit | Near Casino | $4,808 | $247 | 3 | 2 | 0.69 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