Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.65% first-year return on $107k initial cash invested.
-7.65%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$3,436
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,600
Closing costs
1%
$4,230
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$4,117
Mortgage P&I
61%
$2,084
Property Taxes
7%
$231
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean & Centrally Located. Family•EV•Pet Friendly | $4,243 | $225 | 3 | 2 | 0.09 mi |
Lush 3-bedroom Villa with Pool | $3,791 | $201 | 3 | 2 | 0.28 mi |
Spacious city house | $2,791 | $148 | 3 | 2 | 0.29 mi |
Citrus Retreat | Backyard Games Near Busch Gardens | $3,300 | $175 | 3 | 2 | 0.36 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