Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $138k initial cash invested.
-10.8%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$4,876
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,432
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,876
Total Expenses
$6,119
Mortgage P&I
54%
$2,653
Property Taxes
19%
$934
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,219
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Villa • Private Pool • Near Hard Rock | $6,478 | $463 | 3 | 2 | 0.02 mi |
‼️ Beautiful home with Pool Near Hard Rock Stadium‼️ | $5,611 | $401 | 4 | 2 | 0.62 mi |
4BR Getaway + Pool + Game Room, 18-mins to Ocean | $4,449 | $318 | 4 | 2 | 0.67 mi |
Three Little Birds Airbnb | $3,288 | $235 | 4 | 2 | 0.75 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