Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $140k initial cash invested.
-16.94%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,640
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$111k
Closing costs
1%
$5,547
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,640
Total Expenses
$4,623
Mortgage P&I
104%
$2,755
Property Taxes
13%
$334
Home Insurance
7%
$192
HOA
3%
$74
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 bedroom in Williamsburg - Next to Busch Gardens! | $3,066 | $210 | 3 | 2 | 1.63 mi |
Safe Harbor House; 5 beds, 8 mins frm Busch Garden | $4,424 | $303 | 4 | 2.5 | 1.18 mi |
GR8 Family Vacation Rental | $2,730 | $187 | 3 | 2 | 0.78 mi |
Historic Capitol Landing 3BR/2Ba home | $3,358 | $230 | 3 | 2 | 0.79 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