Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.49% first-year return on $97,479 initial cash invested.
-0.49%
Cash On Cash
6.26%
Cap Rate
1.07
DSCR
$3,928
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,928
Total Expenses
$3,968
Mortgage P&I
43%
$1,707
Property Taxes
6%
$232
Home Insurance
3%
$122
HOA
1%
$22
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Suite Oasis *90 day min* Central VB, Pets ok! | $2,544 | $123 | 4 | 2 | 1.92 mi |
Cute & Cozy Getaway + Patio | $3,475 | $168 | 3 | 2 | 2.19 mi |
Private Getaway! | $6,784 | $328 | 4 | 2.5 | 0.45 mi |
5 Mi to NAS Oceana: Townhome w/ Fenced Yard! | $1,799 | $87 | 3 | 2.5 | 2.02 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