Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.88% first-year return on $77,331 initial cash invested.
-0.88%
Cash On Cash
5.96%
Cap Rate
1.07
DSCR
$3,810
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,810
Total Expenses
$3,867
Mortgage P&I
38%
$1,449
Property Taxes
10%
$396
Home Insurance
3%
$114
HOA
2%
$80
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Orlando Eye & SeaWorld Views! Vista Cay Condo w/ Balcony—Special Rates! | $4,309 | $253 | 2 | 2 | 0.94 mi |
Resort Retreat 2BR Condo near Theme Parks | $3,373 | $198 | 2 | 2 | 0.98 mi |
Last Minute Disney Getaway! Luxury Condo with Private Balcony. Book Now! #39066 | $2,947 | $173 | 2 | 2 | 0.98 mi |
Lakeview 2BR Vista Cay - Near Epic Universe & OCCC | $2,998 | $176 | 2 | 2 | 0.98 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