Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.42% first-year return on $197k initial cash invested.
-19.42%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,380
Rent
-$3,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$6,560
Mortgage P&I
122%
$4,139
Property Taxes
14%
$476
Home Insurance
9%
$298
HOA
1%
$25
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Executive home on private lake. | $4,465 | $233 | 3 | 3 | 0.75 mi |
Stylish Lakehome w.HUGE Pool/Arcade/Theater | $5,519 | $288 | 3 | 2.5 | 0.38 mi |
Cozy Lakefront Home w/ Pool -7 mins from Legoland | $3,698 | $193 | 3 | 2 | 0.39 mi |
Bright Cypress Gardens Home Near Legoland! | $3,104 | $162 | 3 | 2 | 0.45 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