Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.78% first-year return on $282k initial cash invested.
-23.78%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$3,673
Rent
-$5,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,673
Total Expenses
$9,253
Mortgage P&I
169%
$6,211
Property Taxes
22%
$826
Home Insurance
11%
$420
HOA
1%
$33
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand new BirchBay home! | $2,714 | $194 | 3 | 2.5 | 2.04 mi |
Stone & Sky Villa | $4,673 | $334 | 3 | 2.5 | 2.04 mi |
Monthly rental only. $/mth by the room or house. | $1,511 | $108 | 3 | 2.5 | 2.06 mi |
Farmhouse w/ Private Hot Tub < 1 Mile to Birch Bay | $6,450 | $461 | 3 | 2.5 | 2.18 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