Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.69% first-year return on $111k initial cash invested.
0.69%
Cash On Cash
6.56%
Cap Rate
1.12
DSCR
$4,498
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$82,700
Closing costs
1%
$4,135
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,498
Total Expenses
$4,434
Mortgage P&I
45%
$2,017
Property Taxes
2%
$111
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Acre Lake house close to Disney w/ V-Ball and Pool | $4,828 | $248 | 4 | 3 | 1.46 mi |
Brand New House, Gateway to Orlando, MCO 10 mins | $4,672 | $240 | 4 | 2.5 | 0.1 mi |
TIKI BAR Resort w POOL SLIDE ~ 11 min to Airport! | $4,614 | $237 | 4 | 2.5 | 2.43 mi |
Groovy Casa | $5,178 | $266 | 4 | 2 | 2.34 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