Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.8% first-year return on $221k initial cash invested.
-2.8%
Cash On Cash
5.64%
Cap Rate
0.97
DSCR
$9,227
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$188k
Closing costs
1%
$9,392
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$9,227
Total Expenses
$9,743
Mortgage P&I
49%
$4,558
Property Taxes
5%
$415
Home Insurance
4%
$341
HOA
0%
$0
Property Management
15%
$1,384
CapEx
4%
$369
Vacancy
0%
$0
Maintenance
4%
$369
Other
25%
$2,307
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lkn, pet friendly! Boat rental! Deep quiet cove! | $9,110 | $624 | 4 | 3.5 | 0.35 mi |
Timeless Memories by SoCharm | Dock & Fire Pit | | $11,373 | $779 | 4 | 3.5 | 0.71 mi |
Sunset Hideaway by SoCharm | Expansive views! | $16,016 | $1,097 | 4 | 3 | 0.4 mi |
Lakeside Winter Retreat w/Fireplace, Fire pit | $8,132 | $557 | 4 | 3 | 0.58 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