Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $123k initial cash invested.
-10.8%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$3,579
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$4,684
Mortgage P&I
68%
$2,437
Property Taxes
3%
$109
Home Insurance
5%
$175
HOA
7%
$245
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The little Lake House - Beautiful Lake Front Cottage - Close to Everything | $5,022 | $254 | 3 | 2 | 1.26 mi |
Spacious House near Downtown Deland | $5,121 | $259 | 3 | 2 | 2.26 mi |
Stylish Upmarket Residential Home | $3,005 | $152 | 3 | 2 | 2.4 mi |
Rustic Retreat in the heart of Lake Helen | $2,847 | $144 | 3 | 2.5 | 2.3 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