Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.87% first-year return on $124k initial cash invested.
-6.87%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$3,748
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,748
Total Expenses
$4,456
Mortgage P&I
62%
$2,332
Property Taxes
4%
$159
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Splash Haven | Team Joseph Ellen | $4,343 | $242 | 4 | 2 | 0.74 mi |
Covered Deck, Large Yard! Pet-Friendly Jax Escape! | $3,320 | $185 | 4 | 2.5 | 2.22 mi |
Luxury Vacation Pool Home | $5,761 | $321 | 4 | 2.5 | 2.38 mi |
Cozy home Southside Jax | $3,499 | $195 | 4 | 2 | 1.03 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