Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.89% first-year return on $128k initial cash invested.
-5.89%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$4,753
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,753
Total Expenses
$5,382
Mortgage P&I
54%
$2,562
Property Taxes
7%
$347
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 bedroom house w/ large patio in Greenacres | $5,237 | $257 | 3 | 2 | 1.75 mi |
The Palm Way House! | $4,667 | $229 | 3 | 2 | 1.84 mi |
Lakehouse 5 mins to the beach! | $6,155 | $302 | 3 | 2 | 1.92 mi |
Lake Views! Florida Family Retreat 4 Mi to Beach | $5,095 | $250 | 3 | 2 | 1.94 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