Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $417k initial cash invested.
-23.28%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$5,649
Rent
-$8,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,649
Total Expenses
$13,733
Mortgage P&I
168%
$9,506
Property Taxes
15%
$851
Home Insurance
12%
$665
HOA
0%
$0
Property Management
15%
$847
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Belmont Park - Walk to 2nd St. and the Marina | $6,867 | $332 | 3 | 2 | 0.53 mi |
Waterfront | Walk Score 85 | 1000 Mbps | 2 Kings | $6,391 | $309 | 3 | 2 | 0.67 mi |
Relaxing 3 Bd/2 Ba home steps away from 2nd Street | $5,833 | $282 | 3 | 2 | 0.76 mi |
Belmont Shore! , 3 Bed 2 Bath Upper unit | $6,929 | $335 | 3 | 2 | 0.76 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