Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.29% first-year return on $72,663 initial cash invested.
-4.29%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$2,538
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,663
Downpayment
20%
$52,060
Closing costs
1%
$2,603
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$2,798
Mortgage P&I
50%
$1,276
Property Taxes
8%
$210
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$634
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Winter escape in Ocala Florida | $2,483 | $154 | 3 | 2 | 0.61 mi |
Ocala’s Charming Home| New| 4-Bed |Close to I-75 | $3,998 | $248 | 4 | 2 | 0.44 mi |
Modern Time Home | $2,660 | $165 | 3 | 2 | 0.6 mi |
Games, Bikes & Kids’ Play Area: Ocala Family Home | $2,354 | $146 | 3 | 2.5 | 0.3 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