Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.11% first-year return on $94,560 initial cash invested.
-7.11%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$3,895
Rent
-$560
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
$3,895
Total Expenses
$4,455
Mortgage P&I
42%
$1,643
Property Taxes
20%
$774
Home Insurance
3%
$118
HOA
1%
$50
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Retreat Getaway Gameroom FirepitFishing | $5,204 | $329 | 4 | 2.5 | 1.94 mi |
Charming Bayou Breeze Cottage | $3,907 | $247 | 4 | 2 | 1.85 mi |
Cozy Beachcity home*4Brs*pool*12 Beds*Mini Golf | $4,682 | $296 | 4 | 2 | 1.85 mi |
Beautiful Spacious 4 bedroom house. | $2,847 | $180 | 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