Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.84% first-year return on $219k initial cash invested.
-32.84%
Cash On Cash
-1.59%
Cap Rate
-0.27
DSCR
$1,789
Rent
-$5,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,566
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,789
Total Expenses
$7,780
Mortgage P&I
260%
$4,651
Property Taxes
69%
$1,239
Home Insurance
20%
$350
HOA
38%
$681
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
***Pool Home with lake view at The Preserve at Estero*** | $3,925 | $187 | 3 | 2 | 0.8 mi |
Bella Terra - Top floor condo with Lake Views! | $2,456 | $117 | 3 | 2 | 0.52 mi |
Bright Resort Home - Gated Community - SWFL | $3,694 | $176 | 3 | 2.5 | 0.47 mi |
3-bedroom Townhome in Estero with easy access resort pool, pickleball WiFi, AC | $4,596 | $219 | 3 | 2.5 | 0.32 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