Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.91% first-year return on $93,090 initial cash invested.
-2.91%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$3,734
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,734
Total Expenses
$3,960
Mortgage P&I
44%
$1,641
Property Taxes
11%
$404
Home Insurance
3%
$115
HOA
0%
$8
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury /Airport-Parks PoolHome | $4,850 | $238 | 4 | 3 | 0.47 mi |
The LakeView House - Family Friendly 4Br BBQ& Pool | $3,831 | $188 | 4 | 3 | 0.66 mi |
A Nice Cozy Home /Private Pool | $4,035 | $198 | 4 | 3 | 0.76 mi |
Near Disney Sleep up to 14 ppl 10 min from Airport | $4,015 | $197 | 4 | 2.5 | 0.27 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