Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.41% first-year return on $122k initial cash invested.
-8.41%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$3,469
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,469
Total Expenses
$4,324
Mortgage P&I
66%
$2,280
Property Taxes
6%
$213
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4br Family home close to Disney & beaches. | $5,566 | $305 | 4 | 2 | 1 mi |
Hot Tub | 4Bed/3Bath | Spacious | Entire House | $3,887 | $213 | 4 | 3 | 0.59 mi |
Luxury Home -Golf Course Access | $3,011 | $165 | 4 | 3 | 0.88 mi |
Heated Pool Oasis Near Daytona & New Smyrna | $3,942 | $216 | 4 | 2 | 1.45 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