Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $181k initial cash invested.
-13.04%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$4,289
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,289
Total Expenses
$6,259
Mortgage P&I
85%
$3,641
Property Taxes
7%
$297
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Friendly Relax Villa | $3,337 | $207 | 4 | 3.5 | 2.33 mi |
Magical 4 Bedroom 3 Bath Pool House near Disney | $2,998 | $186 | 4 | 3 | 2.32 mi |
Spacious 4BR Retreat with Private Pool & Games | $3,256 | $202 | 4 | 3 | 2.33 mi |
4bed/3bath House with Pool/Game Room/Lake View | $2,579 | $160 | 4 | 3 | 2.38 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