Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.62% first-year return on $103k initial cash invested.
-4.62%
Cash On Cash
5.03%
Cap Rate
0.86
DSCR
$3,416
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,660
Closing costs
1%
$3,783
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,416
Total Expenses
$3,814
Mortgage P&I
54%
$1,846
Property Taxes
3%
$115
Home Insurance
4%
$133
HOA
2%
$80
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Beach Themed 4 Bedroom Villa with Pool | $2,341 | $171 | 4 | 3 | 3.88 mi |
New | Resort pool | Lazy River | mini golf | SP | $3,997 | $292 | 4 | 3.5 | 3.77 mi |
New | 4 Bed | lazy river | pool | minigolf | BI | $3,833 | $280 | 4 | 3.5 | 3.85 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