Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $148k initial cash invested.
-23.46%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,749
Rent
-$2,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$129k
Closing costs
1%
$6,454
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,749
Total Expenses
$6,633
Mortgage P&I
87%
$3,249
Property Taxes
7%
$265
Home Insurance
6%
$238
HOA
29%
$1,082
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
17 Colemans, Maushop Village, 2 bedrooms, 1.5 bths | $3,228 | $393 | 2 | 1.5 | 0.4 mi |
Nantucket Style Cottage Steps from Private Beach | $3,137 | $382 | 2 | 1.5 | 0.43 mi |
Cozy Cottage - Maushop Village. | $3,030 | $369 | 2 | 1.5 | 0.51 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