Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.59% first-year return on $98,850 initial cash invested.
-6.59%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$3,499
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,499
Total Expenses
$4,042
Mortgage P&I
55%
$1,929
Property Taxes
9%
$298
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Bartlett Inn | $4,539 | $287 | 3 | 2 | 1.46 mi |
Portsmouth Waterfront Home | Private Dock | $4,318 | $273 | 3 | 2 | 1.48 mi |
River/Coast/Fishing down street/15-20 from beach | $4,144 | $262 | 3 | 2 | 1.91 mi |
Picadilly Place | $2,056 | $130 | 3 | 2.5 | 1.82 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