Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.59% first-year return on $158k initial cash invested.
-12.59%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$4,583
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$127k
Closing costs
1%
$6,360
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,583
Total Expenses
$6,236
Mortgage P&I
68%
$3,135
Property Taxes
13%
$574
Home Insurance
5%
$228
HOA
2%
$100
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern pool home in the heart of Saint Johns | $6,253 | $337 | 4 | 3 | 2.35 mi |
Spring Deal~Heated Pool~Luxe Oasis Julington Creek | $5,863 | $316 | 4 | 2 | 1.56 mi |
~Sunny Spring Pad_Sleeps 12_Spa & Beaches~ | $5,473 | $295 | 3 | 2 | 1.9 mi |
Mandarin. Modern and Cozy. | $4,880 | $263 | 3 | 2 | 2.17 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