Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.75% first-year return on $206k initial cash invested.
-10.75%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$6,069
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,951
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$7,915
Mortgage P&I
72%
$4,396
Property Taxes
5%
$282
Home Insurance
5%
$324
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,517
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Ventura Home with yard | $6,224 | $259 | 3 | 2 | 1.39 mi |
Beachside Bliss |Fire Pit|Game Room|Close to Beach | $7,185 | $299 | 3 | 2 | 1.85 mi |
Quaint Mid-Century Cottage by the Coast | $6,368 | $265 | 3 | 1 | 3.27 mi |
Family & Pet Friendly, Modern Home with Garage | $5,334 | $222 | 3 | 2 | 3.31 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