Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $215k initial cash invested.
-10.78%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$5,768
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$182k
Closing costs
1%
$9,114
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,768
Total Expenses
$7,703
Mortgage P&I
77%
$4,460
Property Taxes
3%
$146
Home Insurance
6%
$328
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Seaside Place at Dash Point | $5,229 | $307 | 4 | 3 | 0.25 mi |
ᗌᗌᗌ Sweeping Views, Huge Balcony, Game/Pool Room | $6,745 | $396 | 4 | 2.5 | 0.53 mi |
5BR | Garden, Gameroom | Tacoma | Sophari Home H | $7,801 | $458 | 5 | 3.5 | 0.29 mi |
Spacious Home with Amazing Views - 2 mins to beach | $6,166 | $362 | 3 | 2.5 | 0.37 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