Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.39% first-year return on $753k initial cash invested.
-22.39%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$12,098
Rent
-$14,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$694k
Closing costs
1%
$34,704
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$12,098
Total Expenses
$26,144
Mortgage P&I
141%
$17,092
Property Taxes
16%
$1,900
Home Insurance
9%
$1,050
HOA
2%
$295
Property Management
15%
$1,815
CapEx
4%
$484
Vacancy
0%
$0
Maintenance
4%
$484
Other
25%
$3,024
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Life’s a beach. .house!Ocean&Pier view, beachfront | $15,798 | $980 | 4 | 4.5 | 1.57 mi |
Large 4 bedroom - Walk to beach- Fire Pit | $17,668 | $1,096 | 4 | 4.5 | 1.73 mi |
THE WHITE HOUSE Ocean view roof top spa, bikes | $14,380 | $892 | 4 | 4 | 1.1 mi |
Spacious 10-Guest Home – Beach Living, 5-Min Walk! | $16,218 | $1,006 | 4 | 4 | 1.33 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