Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.65% first-year return on $96,750 initial cash invested.
-6.65%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$3,593
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,593
Total Expenses
$4,129
Mortgage P&I
51%
$1,831
Property Taxes
10%
$371
Home Insurance
4%
$131
HOA
2%
$71
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 3BR 2Bath•Pool• Game Room• Legoland 4 Min | $4,350 | $227 | 3 | 2 | 1.06 mi |
Family Winter Haven Retreat w/ Pool & Game Room | $5,021 | $262 | 3 | 2 | 1.3 mi |
3/2 House w Heated Pool 5mins to Legoland | $2,300 | $120 | 3 | 2 | 1.77 mi |
Legoland Poolside Paradise | $6,554 | $342 | 3 | 2 | 1.94 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