Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.01% first-year return on $96,750 initial cash invested.
-3.01%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$4,009
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,009
Total Expenses
$4,252
Mortgage P&I
47%
$1,870
Property Taxes
8%
$328
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3B/2BA, 12min to Airport&Downtown, Private Parking | $4,750 | $256 | 3 | 2 | 0.78 mi |
Heated Pool Oasis | Hilltop Hideaway Getaway | $4,731 | $255 | 3 | 1 | 0.49 mi |
3 Bed 3 Bath Down Town Luxe Chalet Getaway | $4,620 | $249 | 3 | 3 | 0.66 mi |
Large 3BR 10 Min to DT Tampa, Ybor & Busch Gardens | $4,008 | $216 | 3 | 2 | 0.08 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