Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $130k initial cash invested.
-10.98%
Cash On Cash
3.16%
Cap Rate
0.56
DSCR
$4,180
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,038
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,180
Total Expenses
$5,368
Mortgage P&I
56%
$2,346
Property Taxes
14%
$587
Home Insurance
4%
$178
HOA
6%
$251
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright and spacious 4 bedroom house with pool ! | $8,108 | $476 | 4 | 2.5 | 2.16 mi |
Modern 4BDRM home w/ POOL! | $6,183 | $363 | 4 | 2.5 | 2.59 mi |
The Gathering Place | $3,901 | $229 | 3 | 2 | 3.58 mi |
Entire home w/ Private Pool,Gated Near Disney | $3,628 | $213 | 3 | 2 | 3.64 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