Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $167k initial cash invested.
-8.12%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$5,465
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,823
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,465
Total Expenses
$6,597
Mortgage P&I
60%
$3,284
Property Taxes
7%
$400
Home Insurance
5%
$248
HOA
1%
$41
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Lake Tarpon Home/Heated Salt Water Pool | $6,534 | $358 | 4 | 2.5 | 3.29 mi |
Tropical Retreat near beaches with amazing Pool, Cabana, Hot Tub & Patio areas! | $8,140 | $446 | 4 | 2 | 3.14 mi |
Palm Harbor Oasis: Luxe Spa & Pool Retreat | $6,953 | $381 | 4 | 2 | 4.04 mi |
Hot Tub, Heated Pool, 2 Master Suites, Beach | $6,497 | $356 | 4 | 3 | 3 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