Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.04% first-year return on $156k initial cash invested.
-15.04%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$3,883
Rent
-$1,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$126k
Closing costs
1%
$6,278
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,883
Total Expenses
$5,836
Mortgage P&I
80%
$3,106
Property Taxes
16%
$623
Home Insurance
6%
$224
HOA
1%
$20
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family oriented w/Amenity Center | $8,740 | $487 | 4 | 2 | 2.89 mi |
*Gorgeous Home! Safe, very peaceful* | $3,338 | $186 | 4 | 2 | 3.95 mi |
South Hampton 65” TV GolfClub Pool Saint Augustine | $6,801 | $379 | 5 | 3 | 1.42 mi |
Cozy Townhouse in a peaceful neighborhood. | $1,992 | $111 | 3 | 2.5 | 3.36 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