Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $143k initial cash invested.
-23.95%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,201
Rent
-$2,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$5,054
Mortgage P&I
131%
$2,893
Property Taxes
20%
$445
Home Insurance
9%
$208
HOA
21%
$452
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright & Airy Fort Myers Home w/ Pool Access! | $3,103 | $170 | 3 | 2 | 2.25 mi |
Dream Vacation Home! Exclusive Gated Community! | $4,855 | $266 | 3 | 2 | 2.45 mi |
Pool Home with lake view at Arborwood Preserve*** | $3,376 | $185 | 3 | 3 | 1.78 mi |
Casa Arborwood! | $4,143 | $227 | 3 | 3 | 1.04 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