Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $270k initial cash invested.
-19.73%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$4,158
Rent
-$4,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,158
Total Expenses
$8,598
Mortgage P&I
146%
$6,062
Property Taxes
3%
$120
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3bd/2ba Family Getaway in HB | $5,858 | $214 | 3 | 2 | 0.63 mi |
Monthly Rental 30+ Night Min 3Br 1.5 BA townhouse | $3,860 | $141 | 3 | 1.5 | 0.53 mi |
Clean & Roomy Huntington Beach Getaway | $6,789 | $248 | 3 | 2 | 0.47 mi |
Vanellie House-Huntington Beach 3beds-2baths | $7,364 | $269 | 3 | 2 | 0.76 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