Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -116.4% first-year return on $18,000 initial cash invested.
-116.4%
Cash On Cash
1.94%
Cap Rate
0.24
DSCR
$1,098
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,098 income − $2,844 expenses = $1,746 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$2,228
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$18,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,098
Total Expenses
$2,844
Mortgage P&I
203%
$2,228
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
8%
$89
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$274
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet 3BR Home Near Orlando + Beaches *Fast WiFi* | $1,478 | $162 | 3 | 1 | 0.16 mi |
Quiet 3BR Home Near Orlando + Beaches *Fast WiFi* | $1,323 | $145 | 3 | 1 | 0.16 mi |
Quiet 3BR Home Near Orlando + Beaches! Fast WiFi! | $1,433 | $157 | 3 | 1 | 0.27 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