Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.05% first-year return on $148k initial cash invested.
-10.05%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$3,887
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,887
Total Expenses
$5,124
Mortgage P&I
73%
$2,836
Property Taxes
3%
$134
Home Insurance
5%
$206
HOA
2%
$83
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Orrell House -Short Drive To Beach! | $4,959 | $494 | 4 | 3 | 0.9 mi |
Quiet Retreat w/ Screened Pool! | $5,330 | $531 | 4 | 3 | 2.32 mi |
Stunning 3BR home Jetty Life 473! | $5,049 | $503 | 3 | 4 | 2.38 mi |
Gulf Shores Penthouse Vibes | $2,028 | $202 | 3 | 3 | 1.17 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