Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.11% first-year return on $94,650 initial cash invested.
-6.11%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$2,917
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,917
Total Expenses
$3,399
Mortgage P&I
61%
$1,772
Property Taxes
3%
$98
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3BR Home • Eclectic, Cozy & Downtown | $3,859 | $208 | 3 | 1 | 0.45 mi |
Beautiful remodeled house in great neighborhood | $2,727 | $147 | 3 | 1 | 0.58 mi |
Sunset House | $2,356 | $127 | 3 | 1 | 0.59 mi |
Historic Fort myers home | $2,987 | $161 | 3 | 1 | 0.77 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