Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $153k initial cash invested.
-14.15%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,911
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,911
Total Expenses
$5,717
Mortgage P&I
79%
$3,089
Property Taxes
14%
$536
Home Insurance
6%
$215
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
VRCC Villa Moonshine | $4,539 | $287 | 4 | 3 | 0.19 mi |
VRCC Villa Nouveau - 4 bedrooms, pool and spa | $4,935 | $312 | 4 | 3 | 0.26 mi |
*new cape coral home! | $4,824 | $305 | 4 | 3 | 0.41 mi |
Porto al Mare, 4 bedroom house | $4,982 | $315 | 4 | 3 | 0.44 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