Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.81% first-year return on $98,871 initial cash invested.
-0.81%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$4,024
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,871
Downpayment
20%
$77,020
Closing costs
1%
$3,851
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$4,091
Mortgage P&I
48%
$1,947
Property Taxes
3%
$124
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 3-Bedroom, 2bth Home in Pinecraft Area | $4,052 | $222 | 3 | 2 | 0.08 mi |
Welcome to Your Sarasota Escape! | $3,176 | $174 | 3 | 2 | 0.13 mi |
Les Olives Maison- luxury home near Siesta Beach | $5,676 | $311 | 3 | 2 | 0.18 mi |
Sanderling Haven With Heated Pool | $6,187 | $339 | 3 | 2 | 0.19 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