Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.12% first-year return on $115k initial cash invested.
-5.12%
Cash On Cash
4.95%
Cap Rate
0.85
DSCR
$4,150
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,150
Total Expenses
$4,642
Mortgage P&I
51%
$2,121
Property Taxes
9%
$377
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
7 mins walk to beach! Waterfront view sunroom. | $7,515 | $426 | 4 | 2.5 | 0.35 mi |
The Chesapeake St Retreat - Pet and Kid Friendly! | $5,557 | $315 | 4 | 2.5 | 0.3 mi |
New Construction! 2 mins walk to beach! | $8,168 | $463 | 4 | 2.5 | 0.32 mi |
BeachWalk- 4 Bedroom / 2 Bath -1.5 Blocks to Beach | $3,281 | $186 | 4 | 2 | 0.44 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