Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $417k initial cash invested.
-19.53%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$7,303
Rent
-$6,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,303
Total Expenses
$14,085
Mortgage P&I
130%
$9,528
Property Taxes
5%
$387
Home Insurance
9%
$665
HOA
0%
$0
Property Management
15%
$1,095
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,826
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rosa’s Cottage at Orkney Lane | $5,567 | $286 | 3 | 2 | 0.67 mi |
Oceanfront | Luxury Remodel | Pool | Walk 2 Dining | $5,918 | $304 | 3 | 2.5 | 0.54 mi |
Comfy House Near Swami's | $7,826 | $402 | 3 | 2 | 0.08 mi |
Villa De Requeza | $8,118 | $417 | 3 | 2 | 0.16 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