Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $388k initial cash invested.
-17.68%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$9,814
Rent
-$5,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$352k
Closing costs
1%
$17,597
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,814
Total Expenses
$15,523
Mortgage P&I
90%
$8,875
Property Taxes
13%
$1,306
Home Insurance
6%
$630
HOA
0%
$0
Property Management
15%
$1,472
CapEx
4%
$393
Vacancy
0%
$0
Maintenance
4%
$393
Other
25%
$2,454
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular Ocean View Home in Cardiff beach town | $12,264 | $630 | 3 | 3.5 | 0.29 mi |
High-End Renovation | Epic Views | Cedar Spa | $15,203 | $781 | 3 | 2.5 | 0.43 mi |
Duplex Unit | Hot Tub | Fire Pit | New Build | AC | $16,079 | $826 | 3 | 2 | 0.23 mi |
Cardiff Beach House - 5 min walk to beach | $11,154 | $573 | 3 | 2 | 0.25 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