Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.17% first-year return on $120k initial cash invested.
-11.17%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$3,651
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,300
Closing costs
1%
$4,565
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,651
Total Expenses
$4,767
Mortgage P&I
61%
$2,229
Property Taxes
14%
$523
Home Insurance
4%
$163
HOA
3%
$99
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home theater & pool table near Disney parks | $5,357 | $309 | 4 | 3.5 | 0.22 mi |
Your home away from home. | $3,918 | $226 | 4 | 2 | 1.95 mi |
Pool House in a Quiet Area, Disney Universal | $4,664 | $269 | 3 | 2 | 0.84 mi |
Vixi Staycation. | $2,375 | $137 | 3 | 2 | 1.15 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