Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $221k initial cash invested.
-17.41%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$4,455
Rent
-$3,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$7,669
Mortgage P&I
108%
$4,833
Property Taxes
8%
$359
Home Insurance
8%
$339
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bikes, Parking & Top Location - Sunny San Miguel | $3,745 | $216 | 3 | 2 | 0.14 mi |
Oak & Aura | Palma Ceia Bungalow | $4,196 | $242 | 3 | 2 | 0.66 mi |
Charming South Tampa Ranch | $3,190 | $184 | 3 | 2 | 0.8 mi |
The Hyde Out | Spacious Hyde Park Home w/ Hot Tub | $5,115 | $295 | 3 | 2 | 0.81 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