Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.89% first-year return on $88,035 initial cash invested.
-2.89%
Cash On Cash
5.75%
Cap Rate
0.96
DSCR
$3,673
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,673
Total Expenses
$3,885
Mortgage P&I
45%
$1,663
Property Taxes
9%
$340
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adventure Coast: 3/2 Heated Pool, Near Springs | $4,996 | $225 | 3 | 2 | 0.28 mi |
Minutes to Weeki Wachee | Pool Home, Pet-Friendly! | $3,664 | $165 | 3 | 2 | 0.58 mi |
Lanai w/ Heated Pool: Pristine Spring Hill House | $4,774 | $215 | 3 | 2 | 0.71 mi |
Modern 4BR Home Entire House | Free Coffee & WiFi | $3,664 | $165 | 4 | 2 | 0.42 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