Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.53% first-year return on $150k initial cash invested.
-2.53%
Cash On Cash
5.95%
Cap Rate
0.98
DSCR
$6,411
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,411
Total Expenses
$6,727
Mortgage P&I
47%
$3,034
Property Taxes
6%
$406
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$962
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,603
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chicks Beach Getaway large yard 500 yards to Beach | $4,780 | $291 | 4 | 3 | 2.2 mi |
Peaceful Paradise | $9,494 | $578 | 4 | 2.5 | 1.48 mi |
Sojourn's Sea Views with Balcony Sleeps 10 | $10,282 | $626 | 4 | 3 | 2.19 mi |
Chicks Beach Breeze | $4,928 | $300 | 4 | 2 | 2.14 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