Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.24% first-year return on $164k initial cash invested.
-7.24%
Cash On Cash
4.38%
Cap Rate
0.76
DSCR
$5,330
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,330
Total Expenses
$6,322
Mortgage P&I
60%
$3,219
Property Taxes
4%
$201
Home Insurance
4%
$234
HOA
2%
$110
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,332
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom Home *Near Beach* Perfect Location | $4,716 | $304 | 4 | 3 | 2.73 mi |
Relaxing 4BR Escape • Near Broadway & Beaches | $4,716 | $304 | 4 | 3 | 2.76 mi |
4BR Cottage Near Beach, Golf & Broadway | $5,414 | $349 | 4 | 3 | 2.82 mi |
Stylish Beach Retreat | Close to Everything | 4Bed | $6,903 | $445 | 4 | 3 | 2.82 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