Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.75% first-year return on $70,752 initial cash invested.
-1.75%
Cash On Cash
6.36%
Cap Rate
1.03
DSCR
$3,391
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,752
Downpayment
20%
$50,240
Closing costs
1%
$2,512
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,391
Total Expenses
$3,494
Mortgage P&I
38%
$1,299
Property Taxes
14%
$478
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Modern | $3,925 | $187 | 3 | 2 | 0.5 mi |
Cozy Getaway | Close to Beach | $3,883 | $185 | 3 | 2 | 0.56 mi |
Coastal Charm + 2 Kings + Fenced Yard + Pets! | $3,757 | $179 | 3 | 2 | 0.75 mi |
Cozy gem near the good stuff! | $5,520 | $263 | 4 | 2 | 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