Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $177k initial cash invested.
-21.56%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,413
Rent
-$3,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,413
Total Expenses
$5,594
Mortgage P&I
155%
$3,734
Property Taxes
17%
$421
Home Insurance
12%
$280
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$603
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Florida fun lakehome | $4,015 | $264 | 3 | 2 | 2.09 mi |
Tomoka River Oasis | $4,410 | $290 | 2 | 2 | 3.32 mi |
Iron Horse/motorhome space/ boaters/ Biketoberfest | $4,639 | $305 | 3 | 2 | 2.94 mi |
Waterfront 3 Beds 2 Bath Home Pet friendly | $2,631 | $173 | 3 | 2 | 3.39 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