Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.13% first-year return on $210k initial cash invested.
-8.13%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$7,664
Rent
-$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$177k
Closing costs
1%
$8,848
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,664
Total Expenses
$9,086
Mortgage P&I
58%
$4,416
Property Taxes
8%
$623
Home Insurance
4%
$332
HOA
0%
$35
Property Management
15%
$1,150
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake villa | $7,923 | $704 | 4 | 4.5 | 0.79 mi |
Villa Luz Plantation | $9,060 | $805 | 4 | 4.5 | 0.8 mi |
Villa Joy | $7,990 | $710 | 4 | 4.5 | 0.82 mi |
Party house | $18,085 | $1,607 | 4 | 4.5 | 0.83 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