Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $96,000 initial cash invested.
-11.26%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$3,439
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,439
Total Expenses
$4,340
Mortgage P&I
57%
$1,953
Property Taxes
17%
$577
Home Insurance
4%
$140
HOA
1%
$18
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peacock Pool House + Hot Tub I Clearwater | $5,131 | $241 | 2 | 2 | 0.19 mi |
Close to Beaches, shopping, Downtown Dunedin + Clw | $3,790 | $178 | 2 | 2 | 0.03 mi |
Entire home near the beaches & downtown Dunedin | $3,726 | $175 | 2 | 2 | 0.44 mi |
Casual, relaxing 2/2 SFH remodeled, in Dunedin. | $3,023 | $142 | 2 | 2 | 0.16 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