Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $112k initial cash invested.
-11.45%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$2,639
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,639
Total Expenses
$3,709
Mortgage P&I
78%
$2,048
Property Taxes
9%
$246
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious 3 bedrooms Townhouse newly renovated | $5,612 | $246 | 3 | 2.5 | 0.92 mi |
Cute Luxurious home/Va Beach! | $5,384 | $236 | 3 | 2.5 | 1.38 mi |
The Point ⭐️ 3B Retreat Home by VB Town Center | $2,852 | $125 | 3 | 2.5 | 1.5 mi |
Virginia Beach Retreat | Minutes to Beach & Town | $8,578 | $376 | 4 | 2.5 | 1.59 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