Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.02% first-year return on $87,279 initial cash invested.
-17.02%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$1,265
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,265
Total Expenses
$2,503
Mortgage P&I
133%
$1,686
Property Taxes
7%
$93
Home Insurance
9%
$116
HOA
0%
$0
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$316
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-friendly•Quiet•Near Beaches, Parks & Cities | $1,154 | $115 | 3 | 2 | 0.61 mi |
Family-friendly•Quiet•Near Beaches, Parks & Cities | $1,295 | $129 | 3 | 2 | 0.65 mi |
Florida Snowbird Retreat 15 Mi to Melbourne Beach | $1,937 | $193 | 3 | 2 | 0.71 mi |
Modern cottage | $1,004 | $100 | 3 | 2 | 0.77 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