Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.68% first-year return on $205k initial cash invested.
-9.68%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$6,786
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$172k
Closing costs
1%
$8,611
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,786
Total Expenses
$8,438
Mortgage P&I
64%
$4,346
Property Taxes
8%
$532
Home Insurance
4%
$304
HOA
0%
$0
Property Management
15%
$1,018
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,696
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mandalay Shores | $9,171 | $450 | 4 | 2.5 | 2.23 mi |
Beautiful and Cozy 4-BR residential home! | $8,213 | $403 | 4 | 2 | 1.34 mi |
On The Water! Channel Islands Harbor, Private Spa | $13,980 | $686 | 4 | 2.5 | 1.92 mi |
On The Water! Channel Islands Harbor, Private Spa | $9,211 | $452 | 4 | 2.5 | 1.92 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