Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.25% first-year return on $130k initial cash invested.
-19.25%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,940
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,035
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,940
Total Expenses
$5,021
Mortgage P&I
87%
$2,556
Property Taxes
28%
$830
Home Insurance
8%
$223
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wonderful Oasis | $2,774 | $228 | 4 | 3 | 1.64 mi |
GOLF VILLA @ PGAvillageResort 4BR 3BA by Clubhouse | $5,280 | $434 | 4 | 3 | 1.98 mi |
Luxurious Vacation Home in Port Saint Lucie | $2,665 | $219 | 4 | 3 | 2.21 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