Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.01% first-year return on $376k initial cash invested.
-18.01%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$9,723
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,723
Total Expenses
$15,361
Mortgage P&I
86%
$8,353
Property Taxes
18%
$1,755
Home Insurance
6%
$586
HOA
0%
$0
Property Management
15%
$1,458
CapEx
4%
$389
Vacancy
0%
$0
Maintenance
4%
$389
Other
25%
$2,431
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SoHo Serenity by Brightwild | Pool & Hot Tub | $13,265 | $623 | 4 | 3 | 0.65 mi |
New Luxurious home in Walkable Hyde Park | $12,860 | $604 | 4 | 3.5 | 0.21 mi |
Prime Luxury: Tampa's Best New Townhouse! | $10,518 | $494 | 4 | 2.5 | 0.21 mi |
South Tampa Luxury Home | $14,968 | $703 | 4 | 3.5 | 0.27 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