Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.93% first-year return on $123k initial cash invested.
-29.93%
Cash On Cash
-0.79%
Cap Rate
-0.13
DSCR
$1,471
Rent
-$3,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $4,551 expenses = $3,080 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,471
Total Expenses
$4,551
Mortgage P&I
182%
$2,670
Property Taxes
25%
$366
Home Insurance
13%
$192
HOA
42%
$616
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$368
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute golf course bungalow. | $1,367 | $155 | 2 | 2 | 0.65 mi |
Cozy 2-bedroom house in charming Naples with plenty of amenities | $2,011 | $228 | 2 | 2 | 0.83 mi |
Modern North Naples Villa on 3 Acres | $2,055 | $233 | 2 | 1 | 0.46 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