Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.57% first-year return on $162k initial cash invested.
-13.57%
Cash On Cash
2.79%
Cap Rate
0.49
DSCR
$3,487
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,843
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,487
Total Expenses
$5,315
Mortgage P&I
94%
$3,281
Property Taxes
2%
$68
Home Insurance
7%
$241
HOA
1%
$52
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lacey Home by Pickleball Courts | $3,093 | $164 | 3 | 2.5 | 0.92 mi |
Pvt Comm Beach! Cozy 3 Bedroom | $4,111 | $218 | 3 | 2.5 | 1.02 mi |
Beach & Mt Views + Nature Trail | $5,695 | $302 | 4 | 2 | 0.94 mi |
Woodsy Retreat | $4,073 | $216 | 2 | 2 | 1.79 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