Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $102k initial cash invested.
-20.3%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$1,362
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,362
Total Expenses
$3,087
Mortgage P&I
143%
$1,953
Property Taxes
25%
$342
Home Insurance
10%
$140
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Golf & Pond View home in gated community, sleeps 6 | $1,708 | $108 | 3 | 2 | 3.64 mi |
Tara Woods-premier, 55+ active-living community | $1,692 | $107 | 2 | 2 | 4.84 mi |
‘SUNS UP’ Florida Paradise! | $3,369 | $213 | 2 | 2 | 4.87 mi |
Golf & Beach Getaway (51) | $2,072 | $131 | 2 | 2 | 5.14 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