Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.73% first-year return on $359k initial cash invested.
-20.73%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$7,954
Rent
-$6,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$319k
Closing costs
1%
$15,960
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,954
Total Expenses
$14,158
Mortgage P&I
99%
$7,884
Property Taxes
19%
$1,505
Home Insurance
7%
$559
HOA
5%
$393
Property Management
15%
$1,193
CapEx
4%
$318
Vacancy
0%
$0
Maintenance
4%
$318
Other
25%
$1,988
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ocean sunset view heated pool game room | $11,315 | $775 | 4 | 3 | 2.1 mi |
Surreal Lux Escape w/ Views: Game Room/Pool & SPA | $9,855 | $675 | 4 | 3 | 2.14 mi |
PettingZoo HeatedPool Tropical Private 5-acre Rnch | $8,468 | $580 | 4 | 4 | 0.95 mi |
Dreamy Victorian Gathering: Yard, Patios, Views | $7,315 | $501 | 4 | 3 | 0.86 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