Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $267k initial cash invested.
-21.71%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$3,761
Rent
-$4,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$243k
Closing costs
1%
$12,137
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,761
Total Expenses
$8,590
Mortgage P&I
159%
$5,961
Property Taxes
10%
$379
Home Insurance
12%
$446
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Surf Shack Ventura | $4,111 | $218 | 2 | 1 | 0.41 mi |
Views Views Views! And luxury! | $3,847 | $204 | 2 | 2 | 0.44 mi |
20% Off March! Amazing Reviews/Ocean Views | $5,469 | $290 | 2 | 2 | 0.71 mi |
Hummingbird Cozy Cottage, Garden, Treehouse, Views | $3,753 | $199 | 2 | 1 | 0.43 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