Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.1% first-year return on $60,090 initial cash invested.
-2.1%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$2,270
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,270
Total Expenses
$2,375
Mortgage P&I
51%
$1,154
Property Taxes
2%
$51
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spring Promotion/Live, Work, Play in Deltona Lakes | $3,419 | $146 | 3 | 2 | 0.25 mi |
Quiet Lakefront-wifi, open kitchen, smart tvs | $4,005 | $171 | 3 | 2 | 0.63 mi |
Modern Studio in Deltona • Near Daytona & Springs | $1,874 | $80 | 1 | 1 | 0.65 mi |
Feel Like Home • Cozy Pool Retreat in Deltona | $4,169 | $178 | 3 | 3 | 0.67 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