Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.17% first-year return on $77,829 initial cash invested.
-2.17%
Cash On Cash
5.77%
Cap Rate
0.98
DSCR
$2,702
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,843
Mortgage P&I
52%
$1,404
Property Taxes
2%
$42
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3BR Home | Peaceful Stay Near I-4 | $2,807 | $130 | 3 | 2 | 1.19 mi |
Entire House in Lakeland | $2,548 | $118 | 3 | 2 | 1.59 mi |
3 Bedroom near Park Pet friendly AC Home | $2,505 | $116 | 3 | 2 | 1.89 mi |
Peach Perch - Mid Century | $2,311 | $107 | 3 | 1.5 | 1.91 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