This property looks like a bad Airbnb investment with a projected -29.92% first-year return on $373k initial cash invested.
-29.92%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$2,846
Rent
-$9,305
Cashflow
Cash Flow
$2,846 income − $12,151 expenses = $9,305 out of pocket
Investment Breakdown
|
Purchase Price
$1692k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,915
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$12,151
Mortgage P&I
299%
$8,520
Property Taxes
59%
$1,670
Home Insurance
21%
$594
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Family Retreat near Parks & Shops | $4,048 | $242 | 3 | 2.5 | 0.46 mi |
Cozy Home Close to the Beaches and Disney | $5,822 | $348 | 3 | 2 | 0.58 mi |
Family friendly 3BR/3BA Home 10 mins to beaches | $7,695 | $460 | 3 | 3 | 0.39 mi |
Projection Charts
Investment Value YoY