Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.66% first-year return on $63,150 initial cash invested.
4.66%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$3,234
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$2,989
Mortgage P&I
33%
$1,083
Property Taxes
9%
$280
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Escape Comfort Property | $3,311 | $191 | 3 | 2 | 0.27 mi |
Spacious Winter Haven Retreat w/Pool&Pet Friendly! | $2,809 | $162 | 3 | 2 | 0.45 mi |
Paraiso de relax Legoland | $3,676 | $212 | 3 | 2 | 0.54 mi |
Florida Getaway near Legoland& Orlando Attractions | $2,185 | $126 | 3 | 2 | 0.78 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