Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $88,650 initial cash invested.
-19.68%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$1,093
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,093 income − $2,547 expenses = $1,454 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,093
Total Expenses
$2,547
Mortgage P&I
161%
$1,760
Property Taxes
12%
$134
Home Insurance
12%
$128
HOA
0%
$0
Property Management
15%
$164
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$273
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort & Convenience in Baytree-2BR2.5BA Townhome | $1,603 | $155 | 2 | 2.5 | 0.71 mi |
Stylish 2BR/2.5BA Townhome near Baytree Hotspots | $1,851 | $179 | 2 | 2.5 | 0.75 mi |
2BR Near VSU • Sleeps 6 • Chill Vibes | $1,562 | $151 | 2 | 2.5 | 0.75 mi |
2BR Home Near VSU & Moody AFB Sleeps 6 Guests | $1,634 | $158 | 2 | 2.5 | 0.75 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