Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.96% first-year return on $84,150 initial cash invested.
-3.96%
Cash On Cash
5.31%
Cap Rate
0.91
DSCR
$3,340
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$3,618
Mortgage P&I
46%
$1,538
Property Taxes
11%
$366
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villa Sunshine private pool | $4,300 | $228 | 3 | 2 | 0.09 mi |
Cape Coral Escape - Centrally Located- Heated Pool | $4,130 | $219 | 3 | 2 | 0.17 mi |
3 Bedroom pool/spa paradise home! Blue Dolphin | $4,432 | $235 | 3 | 2 | 0.21 mi |
Happy Cape 53 | $4,432 | $235 | 3 | 2 | 0.28 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