Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.56% first-year return on $94,560 initial cash invested.
-7.56%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$3,825
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,825
Total Expenses
$4,421
Mortgage P&I
43%
$1,643
Property Taxes
20%
$774
Home Insurance
3%
$118
HOA
1%
$50
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Retreat Getaway Gameroom FirepitFishing | $5,156 | $326 | 4 | 2.5 | 1.94 mi |
Charming Bayou Breeze Cottage | $3,923 | $248 | 4 | 2 | 1.85 mi |
Cozy Beachcity home*4Brs*pool*12 Beds*Mini Golf | $4,919 | $311 | 4 | 2 | 1.85 mi |
Beautiful Spacious 4 bedroom house. | $2,879 | $182 | 4 | 2 | 1.99 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