Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $134k initial cash invested.
-14.55%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$3,182
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,544
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$4,812
Mortgage P&I
85%
$2,712
Property Taxes
12%
$381
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
South Dartmouth Vacation Rental Home - Half Mile to Padanaram Village | $5,166 | $386 | 3 | 2 | 2.87 mi |
Historic Village Setting | $3,560 | $266 | 3 | 2 | 3.28 mi |
11 Drift | $3,707 | $277 | 3 | 2 | 3.33 mi |
Padanaram Village cape | $4,805 | $359 | 3 | 1.5 | 3.08 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