Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.07% first-year return on $122k initial cash invested.
-15.07%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$3,401
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,401
Total Expenses
$4,931
Mortgage P&I
67%
$2,262
Property Taxes
12%
$417
Home Insurance
5%
$168
HOA
13%
$452
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4-bedroom pool house in Fort Myers with Resort Style Amenities | $6,181 | $254 | 4 | 3 | 0.48 mi |
Executive Home. Sleeps 8. Private Pool-Hot Tub in Resort Style Community | $5,232 | $215 | 4 | 2.5 | 0.35 mi |
Sunny Lakefront Retreat access to Pool/Clubhouse. | $4,721 | $194 | 4 | 3 | 0.08 mi |
Luxury Villa with Heated Salt Water Pool & Spa | $4,867 | $200 | 4 | 3 | 0.2 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