Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.17% first-year return on $136k initial cash invested.
-17.17%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,376
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,376
Total Expenses
$5,323
Mortgage P&I
84%
$2,833
Property Taxes
10%
$345
Home Insurance
6%
$208
HOA
9%
$317
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Orchard Apartment ⎜Essence | $2,847 | $144 | 2 | 2 | 1.62 mi |
The Cozy Place for Families, Pets & Wedding Guests | $3,163 | $160 | 2 | 2 | 3.07 mi |
Sinclair House ~ Cozy Waterfront Retreat with Spa | $6,524 | $330 | 2 | 1 | 2.64 mi |
Sinclair Cottage ~ Cozy Coastal Retreat w/ Hot Tub | $5,971 | $302 | 2 | 1 | 2.69 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