Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.31% first-year return on $231k initial cash invested.
-8.31%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$8,401
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,401
Total Expenses
$10,000
Mortgage P&I
60%
$5,023
Property Taxes
7%
$600
Home Insurance
4%
$345
HOA
0%
$0
Property Management
15%
$1,260
CapEx
4%
$336
Vacancy
0%
$0
Maintenance
4%
$336
Other
25%
$2,100
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4bdr Oceanfront home | $13,187 | $818 | 4 | 4 | 0.3 mi |
Sojourn's Sea Views with Balcony Sleeps 10 | $10,092 | $626 | 4 | 3 | 0.31 mi |
Chics Beach Oceanfront Gem • Garage | $8,754 | $543 | 3 | 3.5 | 0.24 mi |
Chicks Beach Getaway large yard 500 yards to Beach | $4,691 | $291 | 4 | 3 | 0.37 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