Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.67% first-year return on $177k initial cash invested.
-5.67%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$7,020
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,020
Total Expenses
$7,854
Mortgage P&I
52%
$3,674
Property Taxes
8%
$539
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$1,053
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,755
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Splendid private beach entire bungalow, Washington | $10,923 | $536 | 3 | 3 | 0.42 mi |
The BayView Rendezvous - w/ Beach Access & Kayaks | $5,808 | $285 | 3 | 2 | 1.03 mi |
Beautiful Crystal Springs - Private Beach & Views | $8,702 | $427 | 3 | 2 | 1.18 mi |
Enetai Beach House w/ dock and Hot tub | $13,899 | $682 | 4 | 3 | 1.43 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