Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.46% first-year return on $116k initial cash invested.
-7.46%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$4,083
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,400
Closing costs
1%
$4,370
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,083
Total Expenses
$4,803
Mortgage P&I
53%
$2,152
Property Taxes
12%
$481
Home Insurance
4%
$158
HOA
1%
$53
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire house w/ heated pool-10 minutes from Disney parks. | $3,939 | $185 | 4 | 2 | 0.03 mi |
4BD 2BA Kissimmee Pool House near Disney | $3,407 | $160 | 4 | 2 | 0.07 mi |
Great Neighborhood Only 4 Miles from Disney! | $2,917 | $137 | 4 | 2 | 0.1 mi |
View the Disney fireworks from your pool! | $3,747 | $176 | 4 | 2 | 0.1 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