Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.75% first-year return on $231k initial cash invested.
-9.75%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$8,403
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,403 income − $10,282 expenses = $1,879 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$209k
Closing costs
1%
$10,445
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$8,403
Total Expenses
$10,282
Mortgage P&I
63%
$5,304
Property Taxes
7%
$579
Home Insurance
4%
$366
HOA
0%
$0
Property Management
15%
$1,260
CapEx
4%
$336
Vacancy
0%
$0
Maintenance
4%
$336
Other
25%
$2,101
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Totally Relax, Fully Stocked in Beautiful FM! | $7,074 | $306 | 2 | 1 | 0.09 mi |
Little House 2 BR/1 Bath | $3,953 | $171 | 2 | 1 | 0.44 mi |
Haver's Silvertop - Beachfront & Pet Friendly! | $14,610 | $632 | 2 | 1 | 0.54 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