Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.15% first-year return on $217k initial cash invested.
-7.15%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$8,079
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,079
Total Expenses
$9,370
Mortgage P&I
59%
$4,767
Property Taxes
5%
$393
Home Insurance
4%
$332
HOA
0%
$0
Property Management
15%
$1,212
CapEx
4%
$323
Vacancy
0%
$0
Maintenance
4%
$323
Other
25%
$2,020
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet, comfortable and clean Long Beach unheated pool house. | $6,132 | $280 | 3 | 1 | 0.51 mi |
Sterling House: Lux Getaway w/ heated pool & spa | $8,870 | $405 | 3 | 2 | 0.35 mi |
Cascade Cove| Heated Pool Spa | Billiards & Lounge | $7,731 | $353 | 3 | 2 | 0.51 mi |
Mid-Century Modern Pool House | $8,585 | $392 | 3 | 2 | 0.53 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