Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $539k initial cash invested.
-18.65%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,504
Rent
-$8,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $11,881 expenses = $8,377 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
25.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$539k
Downpayment
25%
$475k
Closing costs
1%
$19,000
Rehab
1%
$20,000
Furnishing
1%
$25,000
Cashflow
Total Income
$3,504
Total Expenses
$11,881
Mortgage P&I
263%
$9,203
Property Taxes
8%
$295
Home Insurance
19%
$663
HOA
1%
$38
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Katama Retreat With Pickle Ball Court | $9,600 | $1,052 | 3 | 2 | 0.05 mi |
BRAND NEW KITCHEN! CLOSE TO DOWNTOWN EDGARTOWN AND THE BEACH! | $8,468 | $928 | 3 | 2 | 0.2 mi |
Martha's Vineyard Home in Katama near Bike Path | $0 | $0 | 3 | 2 | 0.34 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