Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.38% first-year return on $99,579 initial cash invested.
10.38%
Cash On Cash
9.17%
Cap Rate
1.64
DSCR
$5,338
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,338
Total Expenses
$4,477
Mortgage P&I
31%
$1,676
Property Taxes
2%
$112
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,334
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Away from Home | $2,746 | $153 | 4 | 2.5 | 1.21 mi |
Orlando Area 4BR/2BA Home Jacuzzi & communal pool | $3,553 | $198 | 4 | 2 | 1.58 mi |
Poolside Paradise | Private Pool | Patio | $5,563 | $310 | 4 | 3 | 1.84 mi |
Best of Both Worlds Lakehouse | $7,340 | $409 | 4 | 3 | 2.29 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