Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.78% first-year return on $137k initial cash invested.
-12.78%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$3,082
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,082
Total Expenses
$4,543
Mortgage P&I
86%
$2,641
Property Taxes
7%
$210
Home Insurance
6%
$189
HOA
1%
$25
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
River and Ocean Luxury Private Camping! | $2,280 | $119 | 3 | 2 | 1.38 mi |
Bright Coastal Getaway | 10 Minutes to Beaches | $3,181 | $166 | 3 | 2 | 2.17 mi |
Secluded 4bed/2ba Bungalow with Amazing Outdoor Sp | $4,158 | $217 | 4 | 2 | 2.41 mi |
Coastal 3 bedroom 1.5 bath house w/outdoor shower | $2,549 | $133 | 3 | 1.5 | 1.81 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