Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $539k initial cash invested.
-18.5%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,631
Rent
-$8,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,631 income − $11,942 expenses = $8,311 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
$3,631
Total Expenses
$11,942
Mortgage P&I
253%
$9,203
Property Taxes
8%
$295
Home Insurance
18%
$663
HOA
1%
$38
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Katama Retreat With Pickle Ball Court | $9,448 | $1,002 | 3 | 2 | 0.05 mi |
BRAND NEW KITCHEN! CLOSE TO DOWNTOWN EDGARTOWN AND THE BEACH! | $8,750 | $928 | 3 | 2 | 0.2 mi |
Cape Style Home in Edgartown, NEW Pool & Spa | $14,163 | $1,502 | 3 | 2 | 0.39 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