Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $138k initial cash invested.
-11.52%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$3,590
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,442
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,590
Total Expenses
$4,918
Mortgage P&I
74%
$2,666
Property Taxes
9%
$336
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5/5 Stars! Fantastic Views- 4 bedroom home | $5,275 | $299 | 4 | 2 | 1.79 mi |
The Harbor View Grand—Home, Hot Tub, Sauna, Piano! | $6,104 | $346 | 4 | 3 | 0.97 mi |
Large 5BR/2BA Home with Fenced Yard - Dyer House! | $5,910 | $335 | 5 | 2 | 0.39 mi |
Charming 3BR home with gas fireplace | $3,511 | $199 | 3 | 2 | 0.4 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