Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.38% first-year return on $390k initial cash invested.
-20.38%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$6,002
Rent
-$6,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$6,002
Total Expenses
$12,621
Mortgage P&I
150%
$9,005
Property Taxes
2%
$106
Home Insurance
11%
$630
HOA
0%
$0
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,500
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Barefoot 101 Haven * One Block to Beach* 2Bed1Bath | $3,129 | $139 | 2 | 1 | 0.7 mi |
Charming Cottage Steps to the Beach! | $3,331 | $148 | 2 | 1 | 0.76 mi |
Executive Green Modern Apartment | $2,701 | $120 | 2 | 2 | 0.5 mi |
Beacon's Beach Cottage | $3,804 | $169 | 2 | 1 | 0.14 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