Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -76.8% first-year return on $18,000 initial cash invested.
-76.8%
Cash On Cash
4.3%
Cap Rate
0.52
DSCR
$2,241
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $3,393 expenses = $1,152 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
$2,241
Total Expenses
$3,393
Mortgage P&I
99%
$2,228
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
4%
$89
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
DeBary Lake Marie Estates Peaceful Getaway | $2,296 | $151 | 3 | 2 | 1.65 mi |
Disney/Daytona Beach Home w/ Private Yard | $2,509 | $165 | 3 | 2 | 1.77 mi |
Pool Home with Tiki Pub Close to Everything! | $2,190 | $144 | 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