Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.37% first-year return on $76,002 initial cash invested.
-5.37%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$2,960
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,300
Mortgage P&I
46%
$1,361
Property Taxes
12%
$361
Home Insurance
3%
$98
HOA
2%
$60
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vixi Staycation. | $2,192 | $136 | 3 | 2 | 0.71 mi |
Pool House in a Quiet Area, Disney Universal | $4,320 | $268 | 3 | 2 | 1.56 mi |
Your home away from home. | $3,595 | $223 | 4 | 2 | 1.94 mi |
Private separate half house | $1,789 | $111 | 2 | 1 | 0.88 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