Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $153k initial cash invested.
-16.99%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$4,350
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$140k
Closing costs
1%
$6,977
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$4,350
Total Expenses
$6,510
Mortgage P&I
81%
$3,516
Property Taxes
6%
$262
Home Insurance
6%
$245
HOA
9%
$399
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Huntington Beach Hideaway | $4,646 | $201 | 1 | 1 | 0.76 mi |
Cozy Upscale Condo in HB | $4,346 | $188 | 1 | 2 | 0.75 mi |
Walk to Beach & Main St 2 Car Park w/AC! | $6,681 | $289 | 1 | 1 | 0.55 mi |
Modern Beach Retreat | $5,918 | $256 | 1 | 1 | 0.62 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