Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.16% first-year return on $124k initial cash invested.
-19.16%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$2,363
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,620
Closing costs
1%
$4,781
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,363
Total Expenses
$4,349
Mortgage P&I
98%
$2,321
Property Taxes
19%
$454
Home Insurance
7%
$175
HOA
11%
$264
Property Management
15%
$354
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mint-Condition Bungalow, Gated com, All-Inclusive! | $2,267 | $108 | 4 | 3 | 0.65 mi |
Paradise in Fort Myers | $3,841 | $183 | 3 | 2.5 | 0.52 mi |
Super Clean-3 Bdrm-Home-Coffee Bar -Canal View | $2,917 | $139 | 3 | 2 | 0.43 mi |
Villa Gardenia-Be my guest | $3,421 | $163 | 3 | 2 | 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