Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $185k initial cash invested.
-11.52%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$5,203
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,203
Total Expenses
$6,979
Mortgage P&I
74%
$3,861
Property Taxes
7%
$341
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away Home 家 | $3,778 | $276 | 3 | 2.5 | 1.59 mi |
Pool & Jacuzzi, short drive to Carmel/ Monterey | $6,077 | $444 | 3 | 2 | 2.01 mi |
Turquoise house | $4,325 | $316 | 3 | 2 | 1.1 mi |
Monte Vista 3bed 2bath Peaceful getaway | $6,255 | $457 | 3 | 2 | 1.12 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