Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.59% first-year return on $108k initial cash invested.
-9.59%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$3,502
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,502
Total Expenses
$4,365
Mortgage P&I
56%
$1,953
Property Taxes
14%
$491
Home Insurance
4%
$140
HOA
3%
$100
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your home away from home. | $4,399 | $226 | 4 | 2 | 2.22 mi |
Luxury Home -Sleeps 8- Pet OK- St. Cloud - Orlando | $4,244 | $218 | 4 | 3 | 2.37 mi |
Basketball + Firepit + 20mi to Disney + in dwtn! | $3,251 | $167 | 3 | 2 | 1.01 mi |
Nautical Cloud Lake Cottage | $3,504 | $180 | 3 | 2 | 1.65 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