Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $163k initial cash invested.
-18.51%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$2,407
Rent
-$2,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,407
Total Expenses
$4,915
Mortgage P&I
132%
$3,178
Property Taxes
11%
$268
Home Insurance
10%
$231
HOA
3%
$83
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Southern Star, Gulf Shores | $4,906 | $448 | 4 | 2 | 0.66 mi |
Quiet First Floor Condo on the Pond | $2,190 | $200 | 3 | 2 | 0.65 mi |
Pup Fenced, Ideal Location, Garage, Great House | $1,894 | $173 | 3 | 2 | 0.69 mi |
Fenced yard, Luv dogs, People ok too, Great house | $1,785 | $163 | 3 | 2 | 0.7 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