Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $276k initial cash invested.
-10.26%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$8,332
Rent
-$2,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,332
Total Expenses
$10,689
Mortgage P&I
70%
$5,861
Property Taxes
5%
$409
Home Insurance
5%
$420
HOA
0%
$0
Property Management
15%
$1,250
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,083
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Coastal-Inspired Charmer w/Pool and Views! | $9,253 | $390 | 4 | 3 | 0.66 mi |
Gather! Central Thous. Oaks, Wildwood Pk+Weddings! | $8,849 | $373 | 4 | 2.5 | 0.6 mi |
Mountain View Entire House 4 Rooms 3 Baths | $9,870 | $416 | 4 | 3 | 0.4 mi |
View 4+2, Pool, Jacuzzi, Ping Pong, Billiards + | $12,408 | $523 | 4 | 2 | 0.2 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