Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.17% first-year return on $165k initial cash invested.
-19.17%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$3,825
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,825
Total Expenses
$6,462
Mortgage P&I
85%
$3,268
Property Taxes
24%
$909
Home Insurance
6%
$240
HOA
5%
$209
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-friendly unit w/patio | $3,841 | $183 | 4 | 4 | 2.21 mi |
Amazing heated pool 4BR/2 baths newly renovated! | $6,968 | $332 | 4 | 2 | 1.48 mi |
Luxury New Tampa Home W/Pool, Grill & King Bed! | $5,226 | $249 | 4 | 2 | 1.66 mi |
Serene Pool Home Monthly Stays Welcome | $6,086 | $290 | 3 | 2.5 | 0.56 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