Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.84% first-year return on $263k initial cash invested.
-23.84%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,502
Rent
-$5,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$8,736
Mortgage P&I
167%
$5,850
Property Taxes
23%
$796
Home Insurance
12%
$409
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful, Sunny, 3 Bedroom Island Home | $4,828 | $481 | 3 | 2 | 0.55 mi |
Waterfront with private beach. | $5,300 | $528 | 3 | 1.5 | 0.58 mi |
Classic Peaks Island Cottage - 5 min walk to Ferry | $5,220 | $520 | 3 | 1 | 0.41 mi |
Sea Glass - Peaks Island oceanfront stunning views | $7,117 | $709 | 3 | 2 | 0.62 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