Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.75% first-year return on $48,750 initial cash invested.
-1.75%
Cash On Cash
5.62%
Cap Rate
1.02
DSCR
$2,127
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$2,127
Total Expenses
$2,198
Mortgage P&I
38%
$806
Property Taxes
15%
$310
Home Insurance
3%
$61
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 2 Br-by 95 & Downtown Jax | $3,196 | $142 | 2 | 1 | 0.66 mi |
Sun-Soaked Aqua Haven | $4,659 | $207 | 2 | 2 | 0.21 mi |
*Adorable Home, 2 king beds, very safe, peaceful* | $2,746 | $122 | 2 | 1 | 0.5 mi |
*Charming Home! 2 king beds, peaceful, safe* | $2,769 | $123 | 2 | 1 | 0.53 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