Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -73.53% first-year return on $18,000 initial cash invested.
-73.53%
Cash On Cash
4.49%
Cap Rate
0.55
DSCR
$2,334
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $3,437 expenses = $1,103 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
$2,334
Total Expenses
$3,437
Mortgage P&I
95%
$2,228
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
4%
$89
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
DeBary Lake Marie Estates Peaceful Getaway | $2,281 | $150 | 3 | 2 | 1.65 mi |
Disney/Daytona Beach Home w/ Private Yard | $2,479 | $163 | 3 | 2 | 1.77 mi |
Pool Home with Tiki Pub Close to Everything! | $2,175 | $143 | 3 | 2 | 2.28 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