Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.63% first-year return on $199k initial cash invested.
-7.63%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$7,873
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$167k
Closing costs
1%
$8,330
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,873
Total Expenses
$9,138
Mortgage P&I
53%
$4,202
Property Taxes
11%
$867
Home Insurance
4%
$290
HOA
0%
$0
Property Management
15%
$1,181
CapEx
4%
$315
Vacancy
0%
$0
Maintenance
4%
$315
Other
25%
$1,968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
On The Water! Channel Islands Harbor, Private Spa | $12,501 | $685 | 4 | 2.5 | 1.65 mi |
Modern beach house | $8,067 | $442 | 4 | 3.5 | 1.99 mi |
3812O- Coral Reef Promise | $9,727 | $533 | 4 | 3.5 | 2.26 mi |
Beachfront Home with Ocean/Island Views | $14,162 | $776 | 4 | 2 | 2.2 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