Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $207k initial cash invested.
-12.13%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$6,190
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,190
Total Expenses
$8,283
Mortgage P&I
75%
$4,630
Property Taxes
6%
$366
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,548
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Awesome 3 Bdrm/2 Ba Home just steps from the Gulf w/amazing Gulf Views | $9,137 | $527 | 3 | 2 | 0.03 mi |
SPRING BREAK☀️ 3 BED 2 BATH SLEEPS 8 🐾 BIG DOGS WELCOME 🏖️ | $4,959 | $286 | 3 | 2 | 0.05 mi |
Risky Business *Beach Access* | $6,554 | $378 | 3 | 2 | 0.07 mi |
Get to the jig for a week in April or may to beat the heat of summer ☀️🌊🏖️ | $4,854 | $280 | 3 | 2 | 0.08 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