Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.94% first-year return on $206k initial cash invested.
-5.94%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$8,200
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,200
Total Expenses
$9,219
Mortgage P&I
54%
$4,443
Property Taxes
7%
$560
Home Insurance
3%
$280
HOA
0%
$0
Property Management
15%
$1,230
CapEx
4%
$328
Vacancy
0%
$0
Maintenance
4%
$328
Other
25%
$2,050
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pixel Playhouse: Arcade, Theater, Racing, + More! | $13,257 | $589 | 3 | 2.5 | 0.59 mi |
Spacious Family Home near Disney, Knott's & Beach | $7,113 | $316 | 3 | 2 | 0.43 mi |
Absolutely Stunning Remodeled Home 4mi to Disney | $8,058 | $358 | 3 | 2 | 0.59 mi |
Lux Traveler's home near Disney | Patio + games | $7,833 | $348 | 3 | 2 | 0.6 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