Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $269k initial cash invested.
-17.18%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,106
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,942
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,106
Total Expenses
$9,955
Mortgage P&I
100%
$6,078
Property Taxes
5%
$279
Home Insurance
7%
$418
HOA
4%
$250
Property Management
15%
$916
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,526
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kona Palm House 3 Bed/2.5 Bath with Pool | $9,191 | $521 | 3 | 2.5 | 0.08 mi |
Private & Beautiful home on 1 acre | $6,739 | $382 | 3 | 2.5 | 0.35 mi |
Ocean Views in Na Hale O Keauhou | $6,210 | $352 | 3 | 2.5 | 0.39 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