Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.64% first-year return on $299k initial cash invested.
-14.64%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$8,034
Rent
-$3,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$262k
Closing costs
1%
$13,079
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,034
Total Expenses
$11,678
Mortgage P&I
81%
$6,535
Property Taxes
9%
$710
Home Insurance
7%
$578
HOA
0%
$0
Property Management
15%
$1,205
CapEx
4%
$321
Vacancy
0%
$0
Maintenance
4%
$321
Other
25%
$2,008
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2834SR - Coastal Pool Retreat in the Ventura Keys! | $14,747 | $713 | 4 | 2.5 | 2.2 mi |
25% Off March! Walk 2 Beach Roof-Top Deck, Hot Tub | $12,017 | $581 | 4 | 2.5 | 2.28 mi |
Casa Cielo, 2 mi. to Beach-Pet Friendly-HotTub-A/C | $10,714 | $518 | 4 | 2 | 1.48 mi |
Mid-Century Beach Lodge - 1 block to the beach! | $10,631 | $514 | 4 | 2 | 2.22 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