Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.29% first-year return on $82,644 initial cash invested.
-9.29%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$2,837
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,837
Total Expenses
$3,477
Mortgage P&I
58%
$1,658
Property Taxes
12%
$336
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
7 Min to Siesta Beach • Cozy Sarasota House | $3,330 | $161 | 2 | 2 | 0.19 mi |
Siesta Key Master Suite with Pool | $3,826 | $185 | 2 | 2 | 0.35 mi |
Cozy Beach House next to Siesta Key | $4,695 | $227 | 2 | 2 | 0.42 mi |
Heated salt pool, w/child safety, 10 min to beach | $4,426 | $214 | 2 | 2 | 0.45 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