Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.38% first-year return on $70,290 initial cash invested.
-6.38%
Cash On Cash
4.39%
Cap Rate
0.76
DSCR
$2,216
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$2,590
Mortgage P&I
54%
$1,196
Property Taxes
11%
$243
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private, Quality, Secure 3-Bedroom Home | $2,739 | $158 | 3 | 2 | 1.19 mi |
Luxury contemporary hidden gem | $3,641 | $210 | 3 | 2 | 1.76 mi |
Casa De La Fun & Sun | $2,375 | $137 | 3 | 2 | 1.81 mi |
Fenced in modern luxury home - La Perla SWFL | $3,121 | $180 | 3 | 2.5 | 2.03 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