Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $158k initial cash invested.
-19.06%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,166
Rent
-$2,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,166
Total Expenses
$5,679
Mortgage P&I
101%
$3,187
Property Taxes
23%
$722
Home Insurance
7%
$224
HOA
1%
$25
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Friendly 4BR Home • Heated Pool & GameRoom | $4,973 | $244 | 4 | 2.5 | 1.09 mi |
Relax Poolside: Spring Hill Family Home w/ Yard! | $4,871 | $239 | 4 | 2 | 1.62 mi |
Cheerful spacious 4 bedroom home with pool | $4,545 | $223 | 4 | 2 | 2.16 mi |
Remodeled 3/2/2, Nearby Springs & Highway 2 Tampa | $2,344 | $115 | 3 | 2 | 0.55 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