Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $146k initial cash invested.
-14%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$3,754
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,823
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,754
Total Expenses
$5,461
Mortgage P&I
74%
$2,796
Property Taxes
15%
$545
Home Insurance
6%
$208
HOA
3%
$111
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family oriented w/Amenity Center | $8,888 | $487 | 4 | 2 | 2.06 mi |
*Gorgeous Home! Safe, very peaceful* | $3,449 | $189 | 4 | 2 | 3.85 mi |
South Hampton 65” TV GolfClub Pool Saint Augustine | $6,935 | $380 | 5 | 3 | 0.73 mi |
King bed, Lake View, sleeps 8, 6 TVs, Public Pool | $5,384 | $295 | 5 | 3 | 3.64 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