Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.31% first-year return on $562k initial cash invested.
-22.31%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$9,541
Rent
-$10,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$562k
Downpayment
20%
$518k
Closing costs
1%
$25,909
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,541
Total Expenses
$19,991
Mortgage P&I
136%
$12,999
Property Taxes
14%
$1,297
Home Insurance
10%
$980
HOA
1%
$135
Property Management
15%
$1,431
CapEx
4%
$382
Vacancy
0%
$0
Maintenance
4%
$382
Other
25%
$2,385
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beachfront Sunset | $10,556 | $631 | 3 | 3 | 0.07 mi |
Coastal Soul – Oceanfront Vacation Rental on the B | $10,707 | $640 | 3 | 3 | 0.08 mi |
2 Story OCEAN FRONT House + 2 Sunset View Patios | $16,428 | $982 | 3 | 3 | 0.23 mi |
Dramatic luxury ocean front home | $18,954 | $1,133 | 3 | 3 | 0.24 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