Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.52% first-year return on $166k initial cash invested.
-17.52%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,556
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,556
Total Expenses
$5,976
Mortgage P&I
95%
$3,366
Property Taxes
19%
$668
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & Private Hudson Retreat by SunWest Park! | $4,819 | $233 | 4 | 3.5 | 2.9 mi |
Furnished Outdoor Area! Family Home in Spring Hill | $4,674 | $226 | 4 | 2 | 2.6 mi |
Adv. Coast: 3/3 Heated Pool, Near Springs, Beach | $4,757 | $230 | 3 | 3 | 2.29 mi |
Private Pool & Lanai: Spring Hill Oasis | $4,695 | $227 | 3 | 3 | 3.48 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