Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.18% first-year return on $118k initial cash invested.
-0.18%
Cash On Cash
6.62%
Cap Rate
1.08
DSCR
$5,043
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,043
Total Expenses
$5,061
Mortgage P&I
46%
$2,297
Property Taxes
4%
$186
Home Insurance
3%
$157
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,261
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Scenic Retreat | $2,803 | $128 | 3 | 2 | 2.33 mi |
Lakeland Oasis•New Interiors•Peaceful Neighborhood | $2,825 | $129 | 5 | 3 | 1.38 mi |
Quiet Getaway to Tampa & Orlando | $5,015 | $229 | 3 | 2 | 1.66 mi |
3/2 Family + Pet Friendly home + Washer/Dryer | $4,862 | $222 | 3 | 2 | 2.13 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