Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $431k initial cash invested.
-26.55%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$4,939
Rent
-$9,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$388k
Closing costs
1%
$19,378
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,939
Total Expenses
$14,473
Mortgage P&I
194%
$9,564
Property Taxes
35%
$1,731
Home Insurance
14%
$700
HOA
2%
$106
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,235
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Casa Paloma* with sauna & jacuzzi | $7,391 | $405 | 4 | 3 | 1.65 mi |
La Hacienda Grande | $6,333 | $347 | 4 | 2.5 | 4.68 mi |
❤️ of the Central Coast, Large Spacious Home | $7,136 | $391 | 4 | 2 | 1.59 mi |
Newer 3bed/2bath home in a quiet residential area | $3,687 | $202 | 3 | 2 | 1.44 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