Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.54% first-year return on $135k initial cash invested.
-10.54%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$4,064
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,064
Total Expenses
$5,251
Mortgage P&I
64%
$2,607
Property Taxes
12%
$507
Home Insurance
5%
$185
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful 4 BR 3.5 BA 5 minutes from the stadium, a mile from the Oaks Mall | $9,537 | $603 | 4 | 3.5 | 0.67 mi |
Spacious University Ave Getaway | $3,021 | $191 | 4 | 2.5 | 0.71 mi |
Updated MidCentury 4BR Sleeps 10 - 6min to Stadium | $4,618 | $292 | 4 | 2 | 0.46 mi |
Palm View ~ newly renovated quiet home close to UF | $4,144 | $262 | 4 | 2 | 0.53 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