Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $141k initial cash invested.
-12.96%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,216
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,579
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,216
Total Expenses
$5,740
Mortgage P&I
66%
$2,784
Property Taxes
17%
$717
Home Insurance
5%
$215
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden Gem in St. Pete! Modern 4BR Oasis Awaits | $5,774 | $339 | 4 | 2 | 1.06 mi |
25% off 30+ Nights | Stylish St Pete Home | $4,820 | $283 | 4 | 2 | 2.42 mi |
Tranquil and Sunny 4BR Getaway Home | $5,672 | $333 | 4 | 2 | 0.42 mi |
St Pete Heated Pool Home Oasis <10 min to downtown | $5,638 | $331 | 4 | 3 | 1.81 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