Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $217k initial cash invested.
-19.73%
Cash On Cash
1.49%
Cap Rate
0.26
DSCR
$4,210
Rent
-$3,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,210
Total Expenses
$7,778
Mortgage P&I
109%
$4,577
Property Taxes
21%
$866
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 bdrms 2 bthrms near So-Fi Stadium & airports | $3,915 | $195 | 3 | 2 | 0.17 mi |
Stunning Brand New Home 2023 | $5,882 | $293 | 3 | 2.5 | 0.28 mi |
Astonishing Relaxing Home Walkable to the Beach | $5,340 | $266 | 3 | 2.5 | 0.72 mi |
New Cosy 4 Level Townhouse | $3,915 | $195 | 3 | 3.5 | 0.5 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