Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.81% first-year return on $166k initial cash invested.
-1.81%
Cash On Cash
6.02%
Cap Rate
1.01
DSCR
$7,148
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$7,148
Total Expenses
$7,398
Mortgage P&I
47%
$3,348
Property Taxes
5%
$383
Home Insurance
3%
$236
HOA
0%
$0
Property Management
15%
$1,072
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,787
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
West Tampa Gem • Near Stadium,Hyde Park & Downtown | $6,529 | $405 | 4 | 3 | 0.39 mi |
FLASH SALE! Private Pickleball Court+Pets! Sleep10 | $6,223 | $386 | 4 | 2 | 0.53 mi |
2 King Suites | Hot Tub | Large Patio | Sleeps 12 | $5,594 | $347 | 4 | 3 | 0.35 mi |
Spacious Tampa Home w/ Resort Yard | $10,446 | $648 | 4 | 3 | 0.42 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