Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $87,216 initial cash invested.
-15.37%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$2,484
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$3,601
Mortgage P&I
65%
$1,618
Property Taxes
20%
$489
Home Insurance
5%
$117
HOA
7%
$185
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fully Furnished Designer Home – Turnkey 3BR Rental | $3,564 | $202 | 3 | 2.5 | 0.89 mi |
1st Floor, 3-King Beds, Baptist South, St. Aug, Nocatee, Gym, Pool, 70in SmartTV | $3,740 | $212 | 2 | 2.5 | 1.41 mi |
Heart of Bartram Escape! | No Cleaning Fee | $2,734 | $155 | 2 | 2 | 1.06 mi |
1st Floor, 3 King Beds, Baptist South, Pool, Gym | $2,929 | $166 | 2 | 2.5 | 1.23 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