Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.19% first-year return on $93,600 initial cash invested.
-4.19%
Cash On Cash
5.26%
Cap Rate
0.9
DSCR
$3,709
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,709
Total Expenses
$4,036
Mortgage P&I
47%
$1,758
Property Taxes
10%
$373
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Front Home with Heated Pool! | $7,363 | $356 | 3 | 2 | 0.66 mi |
Dog Friendly | Fenced Yard | Disney to Daytona | $4,033 | $195 | 3 | 2 | 0.21 mi |
Fully Remodeled Mid Term Rental in Deltona! New! | $4,364 | $211 | 3 | 2 | 0.55 mi |
3-Bedroom Family House with Pool & Patio | $3,971 | $192 | 3 | 2 | 0.6 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