Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.69% first-year return on $97,290 initial cash invested.
0.69%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$4,224
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,224
Total Expenses
$4,168
Mortgage P&I
40%
$1,702
Property Taxes
7%
$316
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux Lakehouse Orlando/Pool/Games/FP/BBQ/C-King/BC | $5,859 | $344 | 4 | 2 | 1.08 mi |
Poolside Paradise | Private Pool | Patio | $5,331 | $313 | 4 | 3 | 2.13 mi |
Orlando Area 4BR/2MB/3Bath Pool Disney Universal | $5,008 | $294 | 4 | 3 | 2.41 mi |
Orlando Area 4BR/2BA Home Jacuzzi & communal pool | $3,373 | $198 | 4 | 2 | 1.28 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