Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.45% first-year return on $106k initial cash invested.
-1.45%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$4,948
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,948
Total Expenses
$5,076
Mortgage P&I
40%
$1,977
Property Taxes
10%
$514
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coral Cove on Ocean View | $6,864 | $364 | 4 | 3 | 0.33 mi |
Modern. 2 Masters. Near Dtown & Bay - Corp Vacay | $3,432 | $182 | 4 | 3 | 0.52 mi |
Gulfside Getaway Awaits | $5,676 | $301 | 4 | 2 | 0.34 mi |
Walk to Bay| Game Room| BBQ| 10 min to Downtown | $4,111 | $218 | 4 | 2 | 0.42 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