Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $170k initial cash invested.
-18.9%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,768
Rent
-$2,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$6,449
Mortgage P&I
96%
$3,616
Property Taxes
16%
$621
Home Insurance
7%
$254
HOA
4%
$149
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family home in All-Access Resort, 8 guests | $3,263 | $149 | 3 | 2 | 1.25 mi |
2 Bedroom Disney * Parks Area Resort * King & 2 Qu | $3,373 | $154 | 3 | 2 | 1.88 mi |
3 BR, 2.5 BA Villa | Sleeps 10! | $3,066 | $140 | 3 | 2 | 2.13 mi |
3 BD/2BA No carpet/1 Floor. Cumbrian Lakes (4695) | $4,687 | $214 | 3 | 2 | 2.26 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