Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.26% first-year return on $90,750 initial cash invested.
-21.26%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$1,664
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,664
Total Expenses
$3,272
Mortgage P&I
110%
$1,831
Property Taxes
11%
$184
Home Insurance
8%
$131
HOA
20%
$326
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
PLANTATION GOLF CLUB -UPSCALE, GROUND FLOOR CONDO WITH LAKE VIEW | $2,553 | $115 | 2 | 2 | 0.93 mi |
Venice Tropical Condo | $4,086 | $184 | 2 | 2 | 0.94 mi |
Escape the cold! Come to Venice, FL this winter! | $2,465 | $111 | 2 | 2 | 1 mi |
Venice Fl charming 2bd/2ba Condo 7 mi to beach | $2,709 | $122 | 2 | 2 | 1.07 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