Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $125k initial cash invested.
-13.17%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$2,817
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,817
Total Expenses
$4,184
Mortgage P&I
84%
$2,379
Property Taxes
9%
$259
Home Insurance
6%
$168
HOA
1%
$25
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Williamsburg Place To Stay | $3,185 | $187 | 3 | 2 | 0.5 mi |
Eclectic Bungalow 5 mins from Busch & Colonial Wbg | $3,390 | $199 | 3 | 1 | 0.39 mi |
Feel at Home in our Newly renovated Space! | $1,567 | $92 | 3 | 2 | 0.72 mi |
Bamboo Bungalo Duplex Near Busch Gardens | $2,828 | $166 | 3 | 1 | 0.62 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