Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.4% first-year return on $112k initial cash invested.
-17.4%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,615
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,560
Closing costs
1%
$4,478
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,615
Total Expenses
$4,240
Mortgage P&I
84%
$2,198
Property Taxes
21%
$554
Home Insurance
6%
$149
HOA
3%
$83
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Cozy Nook | $2,283 | $139 | 2 | 2.5 | 2.77 mi |
Modern 2 BR w/ pool and home office | $2,497 | $152 | 2 | 2.5 | 2.95 mi |
Trailer/Boat Parking Stylish 3BR@ Central | $4,320 | $263 | 3 | 2 | 3.68 mi |
Water View Retreat | spacious 3br w/ lanai | $3,531 | $215 | 3 | 2 | 3.9 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