Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.51% first-year return on $55,470 initial cash invested.
-1.51%
Cash On Cash
6.22%
Cap Rate
1.03
DSCR
$2,504
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,504
Total Expenses
$2,574
Mortgage P&I
42%
$1,043
Property Taxes
10%
$250
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serenity Sprout Retreat 2 bed 1 bath | $2,141 | $128 | 2 | 1 | 0.31 mi |
Heated Pool Oasis Getaway | $4,032 | $241 | 3 | 2 | 0.52 mi |
Cozy Pool Home with Spacious Private Backyard | $3,480 | $208 | 3 | 2 | 0.46 mi |
Vacation in style near Everything Florida Offers | $2,309 | $138 | 3 | 2 | 0.51 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