Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $397k initial cash invested.
-17.3%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$8,972
Rent
-$5,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$355k
Closing costs
1%
$17,772
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,972
Total Expenses
$14,700
Mortgage P&I
99%
$8,899
Property Taxes
8%
$700
Home Insurance
7%
$639
HOA
2%
$155
Property Management
15%
$1,346
CapEx
4%
$359
Vacancy
0%
$0
Maintenance
4%
$359
Other
25%
$2,243
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
OSide Private PoolHome 4bed/3Bth | $11,800 | $579 | 4 | 3 | 1.54 mi |
Bright Home with Hot Tub and Ocean View | $11,249 | $552 | 4 | 2.5 | 1.46 mi |
California Dream 4B4B 5 minutes to beach | $10,516 | $516 | 4 | 4 | 1.85 mi |
Vista Haus | $7,051 | $346 | 4 | 3 | 1.45 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