Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.77% first-year return on $105k initial cash invested.
-8.77%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$3,327
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,327
Total Expenses
$4,093
Mortgage P&I
56%
$1,877
Property Taxes
14%
$464
Home Insurance
4%
$135
HOA
1%
$20
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Knight’s Haven | Private 4BR Home Near UCF | $4,024 | $210 | 4 | 2 | 0.44 mi |
Resort like 4/2.5 lake front saltwater pool | $6,611 | $345 | 4 | 2.5 | 2.16 mi |
Relax & Recharge • Orlando 4BR with Pool | $6,055 | $316 | 4 | 2.5 | 2.38 mi |
Orlando Lakehouse Dock, UCF, MCO | $5,653 | $295 | 3 | 3 | 2.18 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