Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.92% first-year return on $87,090 initial cash invested.
-6.92%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$2,547
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$3,049
Mortgage P&I
64%
$1,620
Property Taxes
3%
$72
Home Insurance
5%
$115
HOA
1%
$19
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bella Kaya Condo Gulf Shores | $2,906 | $245 | 3 | 2 | 0.64 mi |
4 Miles to the Beach and 4 Miles to Tanger Outlet!!! | $2,574 | $217 | 3 | 2 | 0.77 mi |
4 Miles to the Beach and 4 Miles to Tanger Outlet! | $2,432 | $205 | 3 | 2 | 0.87 mi |
Central Location for Sports Teams, OWA, Beach | $3,642 | $307 | 3 | 2 | 0.88 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