Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.45% first-year return on $167k initial cash invested.
-9.45%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$5,132
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$137k
Closing costs
1%
$6,830
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,132
Total Expenses
$6,451
Mortgage P&I
67%
$3,448
Property Taxes
6%
$295
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire 4 bedroom house | $7,686 | $361 | 4 | 1 | 0.38 mi |
Entire 4bd house with backyard | $8,857 | $416 | 4 | 2 | 0.31 mi |
Spectacular Beach Retreat 3Bd/2Bth + Ocean View | $5,344 | $251 | 3 | 2 | 0.77 mi |
Coastal Comfort | $5,642 | $265 | 3 | 1.5 | 0.47 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