Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27% first-year return on $148k initial cash invested.
-27%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$2,914
Rent
-$3,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $6,233 expenses = $3,319 out of pocket
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
$2,914
Total Expenses
$6,233
Mortgage P&I
112%
$3,249
Property Taxes
9%
$265
Home Insurance
8%
$238
HOA
37%
$1,082
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 2/2 Maushop condo, steps to private beach! | $4,449 | $636 | 2 | 2 | 0.5 mi |
Maushop Village, 2-bedroom, 1.5 baths, Sleeps 4, A | $2,770 | $396 | 2 | 1.5 | 0.4 mi |
Nantucket Style Cottage Steps from Private Beach | $2,658 | $380 | 2 | 1.5 | 0.43 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