Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.06% first-year return on $110k initial cash invested.
-9.06%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$4,029
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,320
Closing costs
1%
$4,366
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$4,857
Mortgage P&I
53%
$2,132
Property Taxes
16%
$632
Home Insurance
4%
$160
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wow! Coastal Home+ 10 Mins to Dunedin & Beach | $4,239 | $208 | 3 | 2 | 0.46 mi |
Entire Home in Clearwater | $4,728 | $232 | 3 | 2 | 0.55 mi |
Villa Florentina. Pet friendly, office station. | $3,933 | $193 | 3 | 2 | 0.59 mi |
Clearwater Hideaway Paradise at home | $4,137 | $203 | 3 | 2 | 0.11 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