Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $147k initial cash invested.
-24.68%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$1,744
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $4,769 expenses = $3,025 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,744
Total Expenses
$4,769
Mortgage P&I
167%
$2,920
Property Taxes
34%
$592
Home Insurance
13%
$224
HOA
11%
$195
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Venice Home with Pool and Amenities | $2,616 | $187 | 3 | 2 | 0.3 mi |
Charming 3-bedroom townhome with AC and WiFi in Venentian Golf and River Club | $2,253 | $161 | 3 | 2 | 1 mi |
Lagoon View at Palencia | $1,651 | $118 | 3 | 2 | 1.69 mi |
Resort style community living | $2,295 | $164 | 3 | 2 | 1.92 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