Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.41% first-year return on $68,988 initial cash invested.
-1.41%
Cash On Cash
6.43%
Cap Rate
1.03
DSCR
$2,986
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$3,067
Mortgage P&I
42%
$1,262
Property Taxes
10%
$287
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Feels Just Like Home | Pet Friendly + Fire Pit | $4,217 | $235 | 3 | 2 | 0.61 mi |
Relaxing Stay with Private Pool/ Near Orlando | $4,002 | $223 | 3 | 2 | 0.76 mi |
Family-Friendly home near Magic Kingdom/SeaWorld | $2,387 | $133 | 3 | 2 | 0.13 mi |
Home is 1400 sqft furnished. | $2,189 | $122 | 3 | 2 | 0.31 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