Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.98% first-year return on $89,442 initial cash invested.
-4.98%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$3,371
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,442
Downpayment
20%
$68,040
Closing costs
1%
$3,402
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$3,742
Mortgage P&I
50%
$1,676
Property Taxes
10%
$326
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
9 Mi to Beach! Poolside Escape in Spring Hill | $3,628 | $168 | 3 | 2 | 0.19 mi |
J&M Chic Abode w/Heated Pool | $4,729 | $219 | 3 | 2 | 0.3 mi |
Adventure on the Nature Coast | $4,168 | $193 | 3 | 2 | 0.32 mi |
3bdr Perfect Family Getaway - Infant/Kids Friendly | $3,542 | $164 | 3 | 2 | 0.35 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