Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.46% first-year return on $67,350 initial cash invested.
-0.46%
Cash On Cash
6.67%
Cap Rate
1.07
DSCR
$2,768
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$2,794
Mortgage P&I
44%
$1,221
Property Taxes
6%
$162
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home in North Port | $2,774 | $152 | 3 | 2 | 0.12 mi |
Bright 3BR Home Near Beaches – Peaceful & Spacious | $2,573 | $141 | 3 | 2 | 0.12 mi |
Blue Ridge Lakehouse Retreat | $2,318 | $127 | 3 | 2 | 0.41 mi |
Canal house with pool, ping pong, pool table | $4,836 | $265 | 3 | 2 | 0.46 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