Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.94% first-year return on $377k initial cash invested.
-26.94%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$3,691
Rent
-$8,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$337k
Closing costs
1%
$16,828
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$3,691
Total Expenses
$12,163
Mortgage P&I
227%
$8,364
Property Taxes
38%
$1,398
Home Insurance
17%
$628
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fresh, fully designed architecturally drafted home | $6,134 | $301 | 4 | 3.5 | 0.66 mi |
Jacksonville Dream | $5,828 | $286 | 4 | 3 | 0.72 mi |
San Marco Retreat - Perfect for families! | $3,852 | $189 | 4 | 2 | 0.54 mi |
San Marco Cottage | $3,098 | $152 | 3 | 2 | 0.64 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