Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $117k initial cash invested.
-8.04%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$4,258
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,258
Total Expenses
$5,042
Mortgage P&I
51%
$2,183
Property Taxes
14%
$581
Home Insurance
4%
$155
HOA
2%
$80
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BD Eclectic Home w/ BBQ & Mini Golf | Near UF | $4,146 | $235 | 4 | 2 | 0.55 mi |
Close to UF/Stadium, BBQ grill, Pool table | $5,663 | $321 | 4 | 2 | 0.25 mi |
ComfyHome GNV *New Kitchen* w/ Fire Pit | $5,310 | $301 | 3 | 2 | 0.3 mi |
Quiet Gainesville 3BR 2BA - Extended Stay | $3,687 | $209 | 3 | 2 | 0.38 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