Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.27% first-year return on $105k initial cash invested.
-9.27%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$2,841
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,841
Total Expenses
$3,654
Mortgage P&I
66%
$1,877
Property Taxes
8%
$237
Home Insurance
5%
$138
HOA
1%
$38
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish *Mid-Century Modern* Retreat *Entire Home* | $2,993 | $205 | 4 | 2 | 0.03 mi |
6 miles to Downtown St. Augustine- Villa Lazur | $1,913 | $131 | 4 | 2 | 0.45 mi |
Saint Augustine Getaway at its Best | $2,015 | $138 | 3 | 2.5 | 0.23 mi |
Quiet 3BR retreat w/ outdoor space | $3,446 | $236 | 3 | 2.5 | 0.8 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