Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.16% first-year return on $160k initial cash invested.
-17.16%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,874
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,874
Total Expenses
$5,166
Mortgage P&I
112%
$3,219
Property Taxes
12%
$341
Home Insurance
8%
$227
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New W/ Heated SaltWater Pool! Ideal for 2 Families | $4,769 | $280 | 4 | 3 | 0.53 mi |
Cape Escape is the perfect name for this place.. | $5,383 | $316 | 4 | 2.5 | 0.18 mi |
The Farmhouse Waterfront Game Room Pool+Spa | $5,246 | $308 | 4 | 2 | 0.26 mi |
Screened Pool/ spa, Outdoor Kitchen W/ TV's! | $5,774 | $339 | 4 | 2 | 0.44 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