Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.82% first-year return on $124k initial cash invested.
-9.82%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$3,529
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,400
Closing costs
1%
$4,770
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,529
Total Expenses
$4,545
Mortgage P&I
66%
$2,337
Property Taxes
11%
$375
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renegade’s Retreat | $4,460 | $282 | 4 | 2 | 0.29 mi |
Spacious Downtown PET FRIENDLY home near FSU/FAMU | $5,409 | $342 | 4 | 2 | 0.33 mi |
Perfect Farmhouse to Entertain | $3,195 | $202 | 3 | 3 | 0.3 mi |
3BR Near Capital, Universities Cascades/Meyers Prk | $2,088 | $132 | 3 | 2.5 | 0.73 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