Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.24% first-year return on $94,182 initial cash invested.
-7.24%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$3,468
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,468
Total Expenses
$4,036
Mortgage P&I
49%
$1,695
Property Taxes
17%
$602
Home Insurance
2%
$61
HOA
0%
$13
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 |
|---|---|---|---|---|---|
Spring Hill Pool Paradise | $4,837 | $284 | 4 | 2 | 1.36 mi |
Spacious 4BR/2BA Home in Spring Hill, FL | $3,066 | $180 | 4 | 2 | 1.53 mi |
Adventure Coast: 4/2, Fenced big yard, Near Beach | $3,577 | $210 | 4 | 2 | 1.58 mi |
Cozy house with heated pool | $4,633 | $272 | 4 | 2 | 1.58 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