Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.82% first-year return on $121k initial cash invested.
-9.82%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$3,588
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,700
Closing costs
1%
$4,635
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,588
Total Expenses
$4,581
Mortgage P&I
64%
$2,286
Property Taxes
11%
$410
Home Insurance
5%
$162
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Charming Home with Heated Pool | $4,675 | $265 | 4 | 2 | 0.46 mi |
PETS OK! BOHO Bungalow 12mins 2 Beach w/Pool Table | $3,687 | $209 | 4 | 2 | 0.5 mi |
Serene Taste Of Florida Living | $3,952 | $224 | 4 | 2 | 0.53 mi |
Newly Remodeled 4 Bdrm 2 Bth | $1,799 | $102 | 4 | 2 | 0.75 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