Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.48% first-year return on $188k initial cash invested.
-13.48%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$5,174
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$157k
Closing costs
1%
$7,828
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,174
Total Expenses
$7,291
Mortgage P&I
74%
$3,817
Property Taxes
12%
$639
Home Insurance
5%
$280
HOA
1%
$71
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Best House | $3,679 | $216 | 4 | 3 | 1.04 mi |
Expansive Lakeside Living on a Sunset Cove | $9,147 | $537 | 4 | 3 | 2.24 mi |
Spectacular Waterfront Home in Winter Haven | $12,571 | $738 | 4 | 3.5 | 2.16 mi |
4 Bedroom, Legoland, Pet Friendly, Pool, Gameroom | $2,896 | $170 | 4 | 2 | 1.17 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