Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $371k initial cash invested.
-26.9%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$5,061
Rent
-$8,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,798
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$13,373
Mortgage P&I
169%
$8,542
Property Taxes
36%
$1,799
Home Insurance
12%
$604
HOA
0%
$0
Property Management
15%
$759
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,265
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
20% Off 2/15-3/5! Amazing Reviews, Walk To Beach | $7,750 | $490 | 3 | 2 | 0 mi |
30+ Night Stay! Great Location, Walk2Sand, Views | $4,444 | $281 | 3 | 2 | 0 mi |
Steps away from Mandalay Beach | $9,696 | $613 | 3 | 2 | 0.53 mi |
5227S - Sandy Toes | $9,458 | $598 | 3 | 2.5 | 0.25 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