Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.99% first-year return on $117k initial cash invested.
-6.99%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$3,872
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,872
Total Expenses
$4,556
Mortgage P&I
56%
$2,172
Property Taxes
10%
$368
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vacation Time! Chic & Airy Coastal Villa for 8 | $5,115 | $295 | 4 | 2 | 0.8 mi |
Villa Amalfi! Luxury retreat. Heated pool. | $5,236 | $302 | 4 | 3 | 0.58 mi |
Furnished Lanai & Private Pool: Cape Coral Home | $4,646 | $268 | 4 | 3 | 0.75 mi |
The Farmhouse Waterfront Game Room Pool+Spa | $5,323 | $307 | 4 | 2 | 0.59 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