Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.58% first-year return on $81,000 initial cash invested.
-0.58%
Cash On Cash
6.24%
Cap Rate
1.07
DSCR
$3,399
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$3,438
Mortgage P&I
43%
$1,463
Property Taxes
7%
$238
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bungalow Near Buckroe Beach! | $4,993 | $245 | 3 | 2 | 0.26 mi |
Family Friendly Beach Bungalow 2 blocks to beach | $4,545 | $223 | 3 | 1 | 0.55 mi |
3 Bed at Buckroe - Walk to the Beach! | $3,444 | $169 | 3 | 1 | 0.56 mi |
Star by The Sea | $5,788 | $284 | 3 | 2 | 0.32 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