Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.57% first-year return on $61,743 initial cash invested.
-4.57%
Cash On Cash
4.72%
Cap Rate
0.83
DSCR
$1,727
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,743
Downpayment
20%
$41,660
Closing costs
1%
$2,083
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,727
Total Expenses
$1,962
Mortgage P&I
57%
$986
Property Taxes
7%
$119
Home Insurance
2%
$28
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
10 mins to santos trail 3b2b private home | $2,692 | $150 | 3 | 2 | 0.68 mi |
“The Key West” Cool vibes and Central Fl. location | $1,974 | $110 | 3 | 2 | 0.81 mi |
Light and Bright Lake front home on Smith Lake! | $2,979 | $166 | 3 | 2 | 1.22 mi |
Jumra (a place for the vines) | $2,297 | $128 | 3 | 2 | 1.31 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