Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.37% first-year return on $80,013 initial cash invested.
0.37%
Cash On Cash
6.51%
Cap Rate
1.11
DSCR
$3,392
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,013
Downpayment
20%
$59,060
Closing costs
1%
$2,953
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$3,367
Mortgage P&I
43%
$1,442
Property Taxes
6%
$191
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Miracle Dream Escape | $4,840 | $234 | 3 | 2 | 1.98 mi |
LakeFront Paradise Retreat | $3,640 | $176 | 3 | 2 | 1 mi |
Feels Just Like Home | Pet Friendly + Fire Pit | $4,861 | $235 | 3 | 2 | 1.88 mi |
Relaxing Stay with Private Pool/ Near Orlando | $4,612 | $223 | 3 | 2 | 1.9 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