Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.12% first-year return on $102k initial cash invested.
-10.12%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$3,182
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$4,042
Mortgage P&I
63%
$2,001
Property Taxes
12%
$374
Home Insurance
4%
$140
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 |
|---|---|---|---|---|---|
Beautiful Waterfront 4 Bedroom, 1.5 Bathroom Unit. | $3,571 | $273 | 3 | 1.5 | 1.63 mi |
Gorgeous Waterfront 3 Bedroom, 1.5 Bathroom Unit. | $3,505 | $268 | 3 | 1.5 | 1.64 mi |
Brand new Waterfront house | Dock | Hot Tub& Kayak | $5,925 | $453 | 3 | 2.5 | 1.66 mi |
Large Apt | 3 Bd | Ideal for Family/Group Travel | $2,067 | $158 | 3 | 1 | 1.08 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